Weatherford International plc (WFRD) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+148.0%

$224.00

vs $90.31 price

Levered DCF

$140.98

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

2.53

Grey zone

Rating

B+

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	13.13×	10.34×	16.9×	137.62×	-4.31×	-0.22×	0.54×	-8.69×
P/B	3.33×	4.07×	7.62×	6.76×	4.11×	0.46×	0.68×	-6.66×
P/S	1.15×	0.95×	1.37×	0.83×	0.53×	0.11×	0.39×	4.25×
EV / EBITDA	6.56×	4.92×	8.03×	7.34×	10.1×	-2.04×	0.82×	-20.05×
Gross margin	21.7%	34.6%	33.9%	30.3%	25.5%	23.8%	22.2%	21.4%
Operating margin	15.4%	17.0%	16.0%	9.5%	3.2%	-40.3%	-23.9%	-36.3%
Net margin	8.8%	9.2%	8.1%	0.6%	-12.3%	-52.1%	73.9%	-48.9%
Current ratio	2.19×	2.01×	1.79×	2.07×	2.19×	2.33×	2.07×	1.5×
Debt / equity	1.03×	1.39×	2.23×	4.5×	5.54×	3.16×	0.85×	-2.18×
Interest coverage	5.52×	5.94×	4.51×	1.96×	0.45×	-5.92×	-3.27×	-3.39×
Dividend yield	1.3%	0.7%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	16.7%	7.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	25.4%	39.4%	45.1%	4.9%	-95.3%	-211.8%	127.1%	76.7%
Return on invested capital	16.7%	19.8%	21.3%	4.6%	3.3%	-35.8%	-20.0%	-45.9%
Return on assets	8.3%	9.8%	8.2%	0.6%	-9.4%	-35.4%	50.2%	-42.6%
Free cash flow yield	8.0%	9.4%	8.8%	6.0%	12.2%	13.3%	-51.0%	-1.9%
Earnings yield	7.6%	9.7%	5.9%	0.7%	-23.2%	-457.4%	187.1%	-11.5%
Enterprise value	$6.4B	$6.1B	$8.1B	$5.1B	$3.6B	$2.2B	$3.8B	$31.8B
Net debt / EBITDA	0.73×	0.7×	1.09×	2.15×	4.66×	-1.65×	0.4×	-4.65×
Cash conversion cycle (days)	114	92	98	111	122	133	128	95