Valaris Limited
$6.51B- Market cap
- $6.02B
- Debt
- +$1.09B
- Cash
- −$599.40M
Capital structure 85% equity / 15% debt · EV / Revenue 2.75x · EV / EBITDA 8.21x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: VAL stock price at discount vs ORI $86.74 current versus $154.36 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 ORI's multiple
Implied fair value · at VAL'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
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: VAL FY 2025 (ended Dec 31, 2025) · ORI FY 2025 (ended Dec 31, 2025).
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 85% equity / 15% debt · EV / Revenue 2.75x · EV / EBITDA 8.21x
Capital structure 86% equity / 14% debt · EV / Revenue 1.24x · EV / EBITDA 8.84x
ORI carries the larger enterprise value at $11.33B against $6.51B; ORI trades on the lower EV / Revenue multiple (1.24x vs 2.75x); VAL on the lower EV / EBITDA (8.21x vs 8.84x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Valaris Limited · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
OLD REPUBLIC INTERNATIONAL CORPORATION · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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
0.34x
0.27x
Net debt / EBITDA
Leverage against operating earnings
0.61x
1.03x
Cash and equivalents
Liquid reserves on the balance sheet
$599.40M
$263.20M
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.
$1.09B
$1.59B
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.