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)
$108.58
Method range
$14.04 – $108.58
median $50.86
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 | $108.58 | +127.78% |
| Exit multiple | $41.00 | -13.99% |
| Analyst target | $60.71 | +27.35% |
| Graham number | $14.04 | -70.55% |
- Forward DCF$108.58
- Exit multiple$41.00
- Analyst target$60.71
- Graham number$14.04
Stock price
$47.67
FCF / share (TTM)
$0.10
3Y FCF CAGR
7.3%
Fair value @ hist. growth
$2.44
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
48.6%
per year over your projection horizon
Margin of safety -1,852.3% vs hist-growth DCF
Historical 3Y CAGR
7.3%
Your model implies
48.6%
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% |
|---|---|---|---|---|---|
| 6.3% | 43.6% | 42.1% | 40.5% | 38.7% | 36.6% |
| 7.3% | 47.3% | 46.1% | 44.8% | 43.3% | 41.7% |
| 8.3% | 50.7% | 49.7% | 48.6% | 47.3% | 46.0% |
| 9.3% | 53.9% | 52.9% | 52.0% | 50.9% | 49.8% |
| 10.3% | 56.8% | 56.0% | 55.1% | 54.2% | 53.2% |
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
$9.27B
Total debt − cash
Beta
0.73
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
- Buybacks6.51% TTM
- Dividend Profile2.43% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History7 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.