US · NE
Noble Corporation Plc
- Sector
- Energy · Oil & Gas Drilling
- Headquarters
- Houston, TX 77478
- Website
- noblecorp.com
Price · as of 2025-12-31
$50.54
Market cap 7.23B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.13 | -50.28% |
| Intrinsic Value(DCF) | $18.39 | -63.61% |
| Graham-Dodd Method(GD) | $5.21 | -89.7% |
| Graham Formula(GF) | $20.75 | -58.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $27.86 | $6.35 | |||
| 2012 | $30.44 | $0.00 | |||
| 2013 | $30.55 | $43.02 | |||
| 2014 | $3.20 | $1.26 | |||
| 2015 | $18.44 | $24.28 | |||
| 2016 | $1.64 | $43.52 | |||
| 2017 | $7.52 | $89.83 | |||
| 2018 | $0.00 | $16.82 | |||
| 2019 | $0.63 | $0.00 | |||
| 2020 | $0.00 | $268.58 | |||
| 2021 | $28.26 | $42.16 | $0.00 | $17.03 | $0.00 |
| 2022 | $34.81 | $75.61 | $4.20 | $23.11 | $63.54 |
| 2023 | $38.95 | $50.34 | $0.01 | $35.04 | $305.46 |
| 2024 | $22.96 | $23.34 | $0.05 | $18.33 | $76.99 |
| 2025 | $45.98 | $25.13 | $15.10 | $5.21 | $20.75 |
AI valuation
Our deep-learning model estimates Noble Corporation Plc's (NE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.13
- Current price
- $50.54
- AI upside
- -50.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$18.39
-63.61% upside
Graham-Dodd
$5.21
-89.7% upside
Graham Formula
$20.75
-58.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NE | Noble Corporation Plc | $50.54 | 7.23B | -50% | -64% | -90% | -59% | 33.71 | 1.61 | 2.22 | 8.34 | — | 1.61 | 19.73% | 12.65% | 6.60% | 4.71% | 6.63% | 2.80% | 0.43 | 2.56 | 1.67 | 1.54 | 1.42 | -5439.00% | 745.00% | 43912.00% | 5.92% | 1.25 | 6.89% | 4.39% | 147.80% | 8.93% | 21.20 | 20.38 | 2.68 | 2.22 |
| AROC | Archrock, Inc. | $35.33 | 6.2B | +22% | +17% | -86% | +86% | 19.91 | 4.30 | 4.31 | 10.39 | 26.46 | 5.25 | 48.57% | 38.65% | 21.63% | 22.90% | 11.79% | 7.89% | 1.62 | 3.48 | 1.54 | 0.01 | 2.85 | 7524.00% | 2870.00% | 6956.00% | 1.86% | 3.16 | 3.22% | 2.21% | 43.90% | 2.21% | 15.34 | 73.85 | 5.93 | 1.43 |
| CHRD | Chord Energy Corporation | $108.37 | 6.16B | +59% | -58% | -44% | -99% | 14.80 | 0.81 | 1.34 | 4.39 | — | 0.81 | 6.46% | 4.07% | 0.91% | 5.27% | 0.83% | 3.39% | 0.19 | 2.48 | 1.06 | 0.90 | 0.73 | -9538.00% | -712.00% | -2455.00% | 10.57% | 1.41 | 7.25% | 4.85% | 71.80% | 10.42% | 39.64 | 11.36 | 1.61 | 1.44 |
| CNX | CNX Resources Corporation | $41.78 | 5.95B | +68% | +235% | +21% | +594% | 9.36 | 1.37 | 2.77 | 5.41 | — | 1.50 | 46.84% | 37.07% | 29.55% | 15.01% | 9.52% | 7.19% | 0.57 | 4.66 | 0.44 | 0.29 | 1.58 | -75833.00% | 5919.00% | 9386.00% | 9.01% | 0.92 | 8.11% | 0.00% | 0.00% | 8.84% | 10.55 | 15.69 | 3.91 | 1.49 |
| FRO | Frontline Ltd. | $37.95 | 8.45B | -20% | -26% | -86% | -82% | 23.27 | 3.51 | 4.49 | 12.63 | — | 3.68 | 32.77% | 30.16% | 19.29% | 15.63% | 10.61% | 6.33% | 1.22 | 2.54 | 1.43 | 0.51 | 3.06 | -2377.00% | -416.00% | -47460.00% | 7.60% | 1.38 | 12.19% | 2.35% | 54.60% | 8.20% | 19.63 | 17.37 | 5.92 | 2.77 |
| LB | LandBridge Company LLC | $74.50 | 5.93B | -30% | -60% | — | +199% | 28.46 | 6.05 | 10.35 | 16.16 | 2.04 | 10.13 | 90.95% | 59.52% | 36.36% | 18.65% | 19.32% | 6.11% | 0.00 | 3.62 | 4.87 | 4.08 | -0.24 | 139792.00% | 8107.00% | 8310.00% | 5.92% | 10.28 | 22.38% | 3.09% | 88.00% | 21.26% | 17.13 | 16.64 | 10.20 | 2.66 |
| MTDR | Matador Resources Company | $51.40 | 6.39B | +80% | -13% | +9% | +55% | 7.83 | 1.19 | 1.84 | 3.62 | — | 1.19 | 43.74% | 32.46% | 20.76% | 16.02% | 13.23% | 8.12% | 0.37 | 5.69 | 0.79 | 0.01 | 0.86 | -1471.00% | 510.00% | -1371.00% | 3.58% | 2.35 | 3.23% | 2.42% | 18.90% | 3.25% | 7.45 | 36.61 | 2.42 | 2.07 |
| RIG | Transocean Ltd. | $6.48 | 5.85B | +152% | -61% | — | — | -2.06 | 0.74 | 1.51 | -6.15 | -0.51 | 0.74 | 22.70% | 17.78% | -73.52% | -31.70% | 4.69% | -16.65% | 0.70 | 1.27 | 1.56 | 1.15 | -2.69 | 40667.00% | 1251.00% | 22435.00% | 10.43% | 0.56 | 4.21% | 0.00% | 0.00% | 33.78% | 15.12 | 17.03 | 2.69 | 0.27 |
| SOBO | South Bow Corporation | $32.21 | 6.71B | -7% | -61% | -37% | -35% | 15.99 | 1.84 | 2.27 | 9.63 | — | 1.84 | 70.66% | 35.14% | 14.91% | 11.04% | 6.84% | 2.58% | 2.19 | 1.92 | 1.25 | 0.94 | 5.06 | -2864.00% | 574.00% | -4778.00% | 8.06% | 0.29 | 4.70% | 0.00% | 0.00% | 8.15% | 13.60 | 26.14 | 4.78 | 0.78 |
| TGS | Transportadora de Gas del… | $29.62 | 4.46B | -39% | +41% | -31% | +99% | 13.56 | 2.25 | 4.16 | 6.19 | 0.92 | 2.25 | 52.33% | 46.44% | 30.68% | 18.07% | 17.69% | 11.02% | 0.24 | 10.06 | 2.73 | 2.62 | 0.61 | 147407.00% | 2471.00% | 6380.00% | 3.87% | 1.31 | 9.65% | 0.00% | 0.00% | 8.68% | 8.48 | 24.45 | 3.94 | 3.87 |
| UGP | Ultrapar Participações S.… | $5.05 | 5.4B | -78% | -69% | -54% | +9% | 7.04 | 1.10 | 0.12 | 5.49 | — | 1.26 | 6.45% | 3.80% | 1.77% | 16.49% | 13.62% | 6.07% | 1.04 | 3.70 | 1.53 | 1.13 | 2.71 | -452.00% | 591.00% | -2396.00% | 11.71% | 0.36 | 8.31% | 5.01% | 35.30% | 5.91% | 5.48 | 14.27 | 0.21 | 4.68 |
About Noble Corporation Plc
Noble Corporation, together with its subsidiaries, operates as an offshore drilling contractor for the oil and gas industry worldwide. The company provides contract drilling services to the oil and gas industry through its fleet of mobile offshore drilling units. As of February 16, 2022, it operated a fleet of 20 offshore drilling units, which included 12 floaters and 8 jackups. The company was formerly known as Noble Holding Corporation plc. Noble Corporation was founded in 1921 and is headquartered in Sugar Land, Texas.
- CEO
- Robert W. Eifler
- Employees
- 5K
- Beta
- 1.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($18.39 ÷ $50.54) − 1 = -63.61% (DCF, example).