SLB · Slb N.V.
$47.002026-07-21Sector: Energy; Industry: Oil & Gas Equipment & Services; Sub-Industry: Oil & Gas Equipment & Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$53
+12.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($34 · $68) Analysts Range ($48 · $71) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $33.1B | — | 16.6% | 19.1% | $4.4B | −$707MM | $3.7B | 7.1% | — | 15.1% | $29.4B | $2.77 | — |
| 2024.Q4 | $33.1B | 0.0% | 16.6% | 19.3% | $4.4B | −$2.1B | $2.4B | 7.5% | — | 15.3% | $28.5B | $2.77 | — |
| 2025.Q1 | $36.3B | 9.5% | 17.4% | 19.9% | $5.1B | −$1.5B | $3.6B | 7.5% | — | 17.4% | $29.6B | $2.94 | — |
| 2025.Q4 | $36.3B | 0.0% | 17.4% | 19.0% | $5.1B | $432MM | $5.6B | 7.4% | — | 16.2% | $33.5B | $2.94 | — |
| 2026.Q1 | $35.9B | -1.0% | 14.4% | 18.6% | $4.2B | $333MM | $4.6B | 7.3% | — | 12.4% | $34.4B | $2.18 | 13.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2027.Q1 | $37.2B | +3.4% | 15.3% | 18.7% | $4.6B | −$750MM | $3.9B | 7.4% | $3.6B | 13.3% | $35.1B | $3.06 | 15.4 |
| 2028.Q1 | $40.0B | +7.5% | 17.6% | 18.9% | $5.7B | −$1.9B | $3.8B | 7.5% | $3.3B | 15.8% | $37.1B | $3.78 | 12.4 |
| 2029.Q1 | $42.4B | +6.0% | 18.9% | 19.0% | $6.5B | −$1.9B | $4.6B | 7.7% | $3.7B | 17.1% | $39.0B | $4.29 | 11.0 |
| 2030.Q1 | $44.8B | +5.7% | 19.9% | 19.1% | $7.2B | $0MM | $7.2B | 7.8% | $5.4B | 18.5% | $39.0B | $4.76 | 9.9 |
| 2031.Q1 | $47.2B | +5.4% | 19.9% | 19.3% | $7.6B | $0MM | $7.6B | 7.9% | $5.3B | 19.5% | $39.0B | $5.01 | 9.4 |
|
| Term. Yr+ | $61.6B | 4.1% | 13.1% | 20.0% | $6.4B | −$1.6B | $4.8B | 8.6% | $49.8B | 16.2% | — | — | — |
Active scenario IV: $53 (+12.6% vs market)