Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value |
|---|
| Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
HL HLX HELIX ENERGY SOLUTIONS GROUP INC FY ended Feb 17, 2026 | $10.08 | $1.49B | $1.08B | $1.29B | $63.94M | $30.83M | 48.00x | 1.15x | 11.15x |
BK BKR Baker Hughes Co FY ended Jan 27, 2026 | $61.95 | $61.50B | $64.32B | $27.73B | $4.32B | $2.59B | 20.79x | 2.22x | 14.88x |
NO NOV NOV Inc. FY ended Feb 06, 2026 | $20.77 | $7.45B | $9.24B | $8.74B | $812.00M | $145.00M | 53.26x | 0.85x | 10.30x |
HP HP Helmerich & Payne, Inc. FY ended Nov 10, 2025 | $42.37 | $4.23B | $2.54B | $3.75B | $564.52M | -$163.70M | -25.52x | 1.13x | 3.93x |
NB NBR NABORS INDUSTRIES LTD FY ended Feb 06, 2026 | $90.78 | $1.45B | -$67.27B | $3.18B | $1.28B | $286.62M | 5.22x | 0.45x | -44.85x |
RI RIG Transocean Ltd. FY ended Feb 17, 2026 | $5.79 | $6.47B | $8.25B | $3.97B | -$2.30B | -$2.92B | -1.90x | 1.63x | — |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | -1.36x | 5/6 | -$456.84M | — | Peer averages are not economically meaningful for this method. |
Price / Sales PSActive | Equity Multiple | 1.24x | 6/6 | $3.45B | $34.67 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.64x | 6/6 | $5.89B | $59.14 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
HL HLX HELIX ENERGY SOLUTIONS GROUP INC FY ended Feb 17, 2026 | $10.08 | $1.49B | $1.08B | $1.29B | $63.94M | $30.83M | 48.00x | 1.15x | 11.15x |
BK BKR Baker Hughes Co FY ended Jan 27, 2026 | $61.95 | $61.50B | $64.32B | $27.73B | $4.32B | $2.59B | 20.79x | 2.22x | 14.88x |
NO NOV NOV Inc. FY ended Feb 06, 2026 | $20.77 | $7.45B | $9.24B | $8.74B | $812.00M | $145.00M | 53.26x | 0.85x | 10.30x |
HP HP Helmerich & Payne, Inc. FY ended Nov 10, 2025 | $42.37 | $4.23B | $2.54B | $3.75B | $564.52M | -$163.70M | -25.52x | 1.13x | 3.93x |
NB NBR NABORS INDUSTRIES LTD FY ended Feb 06, 2026 | $90.78 | $1.45B | -$67.27B | $3.18B | $1.28B | $286.62M | 5.22x | 0.45x | -44.85x |
RI RIG Transocean Ltd. FY ended Feb 17, 2026 | $5.79 | $6.47B | $8.25B | $3.97B | -$2.30B | -$2.92B | -1.90x | 1.63x | — |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | -1.36x | 5/6 | -$456.84M | — | Peer averages are not economically meaningful for this method. |
Price / Sales PSActive | Equity Multiple | 1.24x | 6/6 | $3.45B | $34.67 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.64x | 6/6 | $5.89B | $59.14 | Included in the active peer mix. |
