SLB · SLB N.V.
$49.442026-05-17Sector: Energy; Industry: Oil & Gas Equipment & Services; Sub-Industry: Oil & Gas Equipment & Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$40
-19.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($28 · $60) Analysts Range ($45 · $61) 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 |
|---|
| 2021.Q4 | $22.9B | — | 12.1% | 18.8% | $2.2B | $1.3B | $3.6B | 5.7% | — | 8.6% | $26.1B | $1.26 | — |
| 2022.Q4 | $28.1B | 22.5% | 14.8% | 18.2% | $3.4B | −$343MM | $3.1B | 7.1% | — | 12.8% | $27.0B | $2.31 | — |
| 2023.Q4 | $33.1B | 18.0% | 16.6% | 19.1% | $4.5B | −$705MM | $3.7B | 6.8% | — | 16.1% | $28.2B | $2.82 | — |
| 2024.Q4 | $36.3B | 9.5% | 17.4% | 19.3% | $5.1B | −$2.1B | $3.0B | 7.5% | — | 18.0% | $28.5B | $3.00 | — |
| 2025.Q4 | $35.7B | -1.6% | 15.3% | 19.0% | $4.4B | $432MM | $4.8B | 7.4% | — | 14.2% | $33.5B | $2.25 | 13.5 |
| italics below = DCF projection · 10yr Rev CAGR: 4.8% |
| 2026.Q4 | $36.9B | +3.4% | 15.3% | 19.1% | $4.6B | −$1.4B | $3.2B | 7.4% | $3.0B | 13.4% | $34.9B | $3.08 | 16.1 |
| 2027.Q4 | $39.0B | +5.6% | 17.2% | 19.2% | $5.4B | −$2.2B | $3.2B | 7.5% | $2.7B | 15.0% | $37.2B | $3.64 | 13.6 |
| 2028.Q4 | $41.2B | +5.7% | 18.3% | 19.3% | $6.1B | −$2.2B | $3.9B | 7.7% | $3.1B | 15.9% | $39.4B | $4.09 | 12.1 |
| 2029.Q4 | $43.5B | +5.5% | 19.4% | 19.4% | $6.8B | −$2.0B | $4.8B | 7.8% | $3.6B | 16.8% | $41.4B | $4.56 | 10.8 |
| 2030.Q4 | $45.7B | +5.3% | 19.4% | 19.5% | $7.1B | −$2.1B | $5.0B | 7.9% | $3.5B | 16.8% | $43.5B | $4.80 | 10.3 |
|
| Term. Yr+ | $59.5B | 4.1% | 13.1% | 20.0% | $6.2B | −$2.5B | $3.7B | 8.6% | $38.7B | 10.3% | — | — | — |
Active scenario IV: $40 (-19.4% vs market)