EN DE

Borr Drilling Limited (BORR) Fair Value & Analysis

Energy · NO · Market cap 13.0B NOK

BD Borr Drilling Limited BORR · OL
Pricekr 36.70
Fair Valuekr 27.75
Upside-24.4%
Quality35/100
Watch Borr Drilling Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.1% net margin
High debt · generates free cash flow
Mixed vs. peers (6/13)
Narrow moat 40/100
Evidence: High Range kr 18.17 – kr 30.29 Share as image

Fair value as of: Jul 11, 2026

From 25 valuation models · updated 29 days ago

Fair value updated Jul 11, 2026, revised from kr 3.40 to kr 27.75 (+716.2%) since Jun 24, 2026. Share price −18.9% over the past month.

Below-average quality, and screening another 24% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 30.29). The favourable scenario is already priced in.
  • Weak quality (35/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 85.66 kr 7.07 Fair Value kr 27.75 May 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range kr 7.07 – kr 85.66 · fair‑value band kr 18.17 – kr 30.29 · the kr 36.70 price screens above the kr 27.75 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Borr Drilling Limited (BORR) currently trades at kr 36.70, while our model-based Fair Value estimate is kr 27.75, implying the stock looks roughly 24.4% overvalued today. The Quality Score stands at 35/100 (below-average quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Borr Drilling Limited generated revenue of 1.1B NOK at a net margin of 3.1%. Revenue grew 14.0% year over year. It earns a return on equity of 3.0%. Net debt stands at 1.8B NOK. Fundamentals as of Jul 11, 2026

Our scenario range runs from kr 18.17 (bear case) to kr 30.29 (bull case); at kr 36.70, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 41% below its 52-week high, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -55% fair-value upside, at -24%, BORR screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF kr 1.22 kr 7.65 kr 18.20 80
Residual Income kr 2.91 kr 2.84 kr 2.49 76
Rev-Margin DCF kr 2.46 kr 9.21 74
All 25 models by family
DCF Models
FCF DCF kr 1.63 kr 5.62 kr 18.30 38
Owner Earnings kr 2.61 kr 11.94 31
5Y Revenue Exit kr 1.47 kr 6.96 39
5Y EBITDA Exit kr 1.76 kr 7.39 kr 18.43 41
5Y P/E Exit kr 0.2600 kr 3.47 38
10Y Revenue Exit kr 4.55 kr 7.40 36
10Y EBITDA Exit kr 1.86 kr 10.84 kr 26.57 37
10Y P/E Exit kr 2.19 kr 7.07 35
Earnings-Based
Graham-Dodd kr 0.9900 kr 6.91 kr 9.70 54
Lynch FV kr 3.57 kr 5.10 kr 6.63 50
PEG = 1.0 kr 3.57 kr 5.10 kr 6.63 46
EPV kr 3.35 kr 4.80 kr 6.06 59
Dividend Discount
Gordon GGM kr 0.1400 kr 0.2900 kr 0.4600 70
DDM Multi-Stage kr 0.1400 kr 0.2500 kr 0.3100 61
Multiples
P/E Multiple kr 1.53 kr 2.04 kr 2.55 63
P/S Multiple kr 1.86 kr 2.48 kr 3.10 58
P/B Multiple kr 1.86 kr 2.48 kr 3.10 55
EV/EBIT kr 2.50 kr 5.11 kr 7.72 53
EV/EBITDA kr 1.53 kr 3.82 kr 6.10 54
Asset-Based
NCAV (Graham) kr 1.98 kr 2.65 kr 3.96 50
Growth DCF
Growth DCF kr 1.22 kr 7.65 kr 18.20 80
Rev-Margin DCF kr 2.46 kr 9.21 74
Economic Profit
Residual Income kr 2.91 kr 2.84 kr 2.49 76
ROIC Compounder kr 3.35 kr 6.15 kr 9.84 72
Growth Earnings
Growth-Adj P/E kr 4.19 kr 5.98 kr 7.77 68

Widest divergence: Growth Earnings (kr 5.98) versus Dividend Discount (kr 0.2500). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.1B NOK
Revenue growth (YoY) +14.0%
Net margin 3.1%
Return on equity 3.0%
Free cash flow 127M NOK FY2025
P/E ratio 33.7
More key figures
Operating margin 18.6%
EPS (TTM) kr 1.39
Net debt 1.8B NOK FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 35/100

Of which business quality 38 · Market factors (momentum, volatility) 16

Profitability 22
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 20
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Borr Drilling Limited operates as an offshore shallow-water drilling contractor to the oil and gas industry in the Americas, Southeast Asia, West Africa, the Middle East, North Africa, and Europe.

Full company description

Borr Drilling Limited operates as an offshore shallow-water drilling contractor to the oil and gas industry in the Americas, Southeast Asia, West Africa, the Middle East, North Africa, and Europe. It owns, contracts, and operates jack-up rigs for operations in shallow-water areas, such as the provision of related equipment and work crews to conduct oil and gas drilling and workover operations for exploration and production. It serves oil and gas exploration and production companies, such as integrated oil companies, state-owned national oil companies, and independent oil and gas companies. The company was formerly known as Magni Drilling Limited and changed its name to Borr Drilling Limited in December 2016. Borr Drilling Limited was incorporated in 2016 and is based in Hamilton, Bermuda.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Borr Drilling Limited reported revenue of kr 1.0B in FY2025 versus kr 245M in FY2021, a compound +42.8%/yr. Reported net income was kr 45.0M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.0B NOK
Latest YoY
+1.0%
Avg. growth/yr (3Y)
+32.0%
Avg. growth/yr (5Y)
+27.1%
Avg. growth/yr (8Y)
+217.0%
Revenue +42.8%/yr
FY21 kr 245M
FY22 kr 444M
FY23 kr 772M
FY24 kr 1.0B
FY25 kr 1.0B
Net income
FY21 −kr 193M
FY22 −kr 293M
FY23 kr 22.1M
FY24 kr 82.1M
FY25 kr 45.0M

BORR screens 24% overvalued. Compare with Noble Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Borr Drilling Limited Fair Value". https://www.fairvalue-calculator.com/stock/BORR

Peer Group

Oil & Gas Drilling · 31 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 35 · Bottom 25%
Fair Value upside −24% · Above median
Return on equity (TTM) 3% · Below median
Return on assets 5% · Top 25%
Net margin (TTM) 3% · Above median
Operating margin (TTM) 19% · Top 25%
Revenue growth 14% · Top 25%
Debt / equity 1.65× · Higher than 75% of peers

Valuation Multiples vs Oil & Gas Drilling median · lower = cheaper

P/E (TTM) 28.0× · Pricier than 75% of peers
P/B 1.11× · Cheaper than median
P/S (TTM) 1.30× · Pricier than median
P/FCF 10.7× · Pricier than median
EV/EBITDA 6.5× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 1 · sector 0
FUTURE 70 · sector 2
PAST 12 · sector 17
HEALTH 17 · sector 84
DIVIDEND 0 · sector 66

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Drilling stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Noble Corporation NE $41.79 $23.09 -45%
Sinopec Oilfield Service Corporation 600871 ¥2.21 ¥0.4900 -78%
Transocean Ltd RIG $5.14 $2.16 -58%
Valaris Limited VAL $79.57 $63.09 -21%
Patterson-UTI Energy, Inc PTEN $9.39 $12.20 +30%
Helmerich & Payne, Inc HP $34.14 $9.25 -73%
Seadrill Limited SDRL $42.86 $10.17 -76%
Arabian Drilling Company 2381 80.70 SAR 11.09 SAR -86%
Nabors Industries Ltd NBR $84.72 $209.20 +147%
Sable Offshore Corp SOC $4.14 $1.87 -55%

Compare Borr Drilling Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Borr Drilling Limited (BORR) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of kr 27.75 versus a price of kr 36.70, about −24% (overvalued).
What is the fair value of BORR?
Our model-based fair value for Borr Drilling Limited is kr 27.75 (as of Jul 11, 2026), built from audited fundamentals. The current price is kr 36.70.
What is the quality score of BORR?
Borr Drilling Limited has a Quality Score of 35/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Borr Drilling Limited (BORR)?
Borr Drilling Limited reported trailing-twelve-month revenue of about 1.1B NOK (latest available figure, as of Jul 11, 2026).
What is the net profit margin of BORR?
The net profit margin of Borr Drilling Limited is about 3.1%, meaning it keeps roughly 3.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Borr Drilling Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.