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 |
|---|
HP HP Helmerich & Payne, Inc. FY ended Nov 10, 2025 | $42.32 | $4.23B | $2.54B | $3.75B | $564.52M | -$163.70M | -25.49x | 1.13x | 3.92x |
RI RIG Transocean Ltd. FY ended Feb 17, 2026 | $5.75 | $6.42B | $8.20B | $3.97B | -$2.30B | -$2.92B | -1.89x | 1.62x | — |
HL HLX HELIX ENERGY SOLUTIONS GROUP INC FY ended Feb 17, 2026 | $10.14 | $1.49B | $1.09B | $1.29B | $63.94M | $30.83M | 48.29x | 1.16x | 11.24x |
PT PTEN PATTERSON UTI ENERGY INC FY ended Feb 04, 2026 | $12.23 | $4.66B | $4.85B | $4.79B | $75.30M | -$93.64M | -50.96x | 0.97x | 33.89x |
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 EVActive | Enterprise Multiple | 16.52x | 3/4 | $89.94B | $5,634.61 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.22x | 4/4 | $3.88B | $243.37 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -7.51x | 4/4 | -$2.15B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
HP HP Helmerich & Payne, Inc. FY ended Nov 10, 2025 | $42.32 | $4.23B | $2.54B | $3.75B | $564.52M | -$163.70M | -25.49x | 1.13x | 3.92x |
RI RIG Transocean Ltd. FY ended Feb 17, 2026 | $5.75 | $6.42B | $8.20B | $3.97B | -$2.30B | -$2.92B | -1.89x | 1.62x | — |
HL HLX HELIX ENERGY SOLUTIONS GROUP INC FY ended Feb 17, 2026 | $10.14 | $1.49B | $1.09B | $1.29B | $63.94M | $30.83M | 48.29x | 1.16x | 11.24x |
PT PTEN PATTERSON UTI ENERGY INC FY ended Feb 04, 2026 | $12.23 | $4.66B | $4.85B | $4.79B | $75.30M | -$93.64M | -50.96x | 0.97x | 33.89x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 16.52x | 3/4 | $89.94B | $5,634.61 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.22x | 4/4 | $3.88B | $243.37 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -7.51x | 4/4 | -$2.15B | — | Peer averages are not economically meaningful for this method. |
