Nov Inc.
$7.87B- Market cap
- $7.68B
- Debt
- +$1.75B
- Cash
- −$1.55B
Capital structure 81% equity / 19% debt · EV / Revenue 0.90x · EV / EBITDA 8.78x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $7.68B · View financials
Snapshot Sep 4, 4:00 PM ET
Decision snapshot: NOV stock price at premium vs CBRL $21.39 current versus $10.35 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CBRL's multiple
Implied fair value · at NOV's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: NOV FY 2025 (ended Dec 31, 2025) · CBRL FY 2025 (ended Aug 1, 2025). Fiscal years are not aligned.
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 81% equity / 19% debt · EV / Revenue 0.90x · EV / EBITDA 8.78x
Capital structure 72% equity / 28% debt · EV / Revenue 0.48x · EV / EBITDA 6.98x
NOV carries the larger enterprise value at $7.87B against $1.67B; CBRL trades on the lower EV / Revenue multiple (0.48x vs 0.90x); CBRL on the lower EV / EBITDA (6.98x vs 8.78x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
NOV INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Cracker Barrel Old Country Store, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.28x
1.05x
Net debt / EBITDA
Leverage against operating earnings
0.22x
1.86x
Cash and equivalents
Liquid reserves on the balance sheet
$1.55B
$39.64M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
SCHLUMBERGER LIMITED/NV
NOV vs SLB
HALLIBURTON CO
NOV vs HAL
OCEANEERING INTERNATIONAL INC
NOV vs OII
RPC INC
NOV vs RES
DARDEN RESTAURANTS INC
NOV vs DRI
Bloomin' Brands, Inc.
NOV vs BLMN
Dine Brands Global, Inc.
NOV vs DIN
BRINKER INTERNATIONAL, INC
NOV vs EAT
Texas Roadhouse, Inc.
NOV vs TXRH
$1.75B
$484.64M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.