Fair value (multi-method)
Four independent methods triangulate what SLB is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$114.16
Method range
$14.04 – $114.16
median $51.17
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $114.16 | +108.06% |
| Exit multiple | $42.34 | -22.83% |
| Analyst target | $60.00 | +9.35% |
| Graham number | $14.04 | -74.41% |
- Forward DCF$114.16
- Exit multiple$42.34
- Analyst target$60.00
- Graham number$14.04
Stock price
$54.87
FCF / share (TTM)
$0.10
3Y FCF CAGR
7.3%
Fair value @ hist. growth
$2.56
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
49.8%
per year over your projection horizon
Margin of safety -2046.1% vs hist-growth DCF
Historical 3Y CAGR
7.3%
Your model implies
49.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 7% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.1% | 44.7% | 43.1% | 41.4% | 39.4% | 37.1% |
| 7.1% | 48.6% | 47.3% | 45.9% | 44.3% | 42.6% |
| 8.1% | 52.1% | 51.0% | 49.8% | 48.6% | 47.1% |
| 9.1% | 55.4% | 54.4% | 53.4% | 52.3% | 51.1% |
| 10.1% | 58.4% | 57.6% | 56.7% | 55.7% | 54.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$9.3B
Total debt − cash
Beta
0.71
Vs market benchmark
Frequently asked questions
SLB (SLB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation