Valuation Drilling Tools International Corporation

Stocks

Real-time Estimate Cboe BZX 18:24:30 06/11/2026 +03			5-day change	1st Jan Change
1.430 ^USD	+1.42%		-13.40%	-43.27%

10-08	Drilling Tools International Corporation, Foxley Energy Limited, Saltire Energy Limited - M&A Call
10-08	Drilling Tools International Corporation agreed to acquire Saltire Energy Limited and Foxley Energy Limited from Mike Loggie family for £91.3 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	275	95.26	113.5	86.24	49.75	-	-
Change	-	-65.35%	19.13%	-24.01%	-42.31%	-	-
Enterprise Value (EV) ¹	275	95.26	161.1	129.2	94.64	153.6	49.75
Change	-	-65.35%	69.13%	-19.79%	-26.77%	62.33%	-67.62%
P/E	37.9x	5.42x	36.3x	-22.3x	-17.6x	7.83x	5.22x
PBR	-	-	-	-	-	-	-
PEG	-	0x	-0.4x	0x	0.6x	-0x	0.1x
Capitalization / Revenue	-	0.63x	0.73x	0.54x	0.31x	0.25x	0.28x
EV / Revenue	-	0.63x	1.04x	0.81x	0.59x	0.77x	0.28x
EV / EBITDA	-	1.87x	4.02x	3.29x	2.47x	2.73x	1.09x
EV / EBIT	-	3.1x	9.9x	14.7x	11.1x	8.04x	3.05x
EV / FCF	-	-4.67x	-9.57x	6.74x	-63.2x	7.25x	-
FCF Yield	-	-21.4%	-10.4%	14.8%	-1.58%	13.8%	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.27	0.59	0.09	-0.11	-0.08	0.18	0.27
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	152	154.4	159.6	161	199.4	176.9
EBITDA ¹	-	51.04	40.1	39.32	38.36	56.22	45.5
EBIT ¹	-	30.69	16.27	8.817	8.511	19.11	16.3
Net income ¹	21.08	14.43	3.014	-3.761	-0.02	7.554	10.3
Net Debt ¹	-	-	47.63	43	44.89	103.9	-
Reference price ²	10.240	3.200	3.270	2.450	1.410	1.410	1.410
Nbr of stocks (in thousands)	26,851	29,769	34,705	35,199	35,282	-	-
Announcement Date	4/3/23 A	3/27/24 A	3/13/25 A	3/5/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DRILLING TOOLS INTERNATIONAL CORPORATION	-17.63x	0.59x	2.47x	-	49.75M
SLB N.V.	21.51x	2.19x	10.16x	2.37%	73.27B
BAKER HUGHES COMPANY	16.94x	1.99x	11.16x	2.01%	45.88B
TENARIS S.A.	15.32x	2.11x	9.21x	4.84%	29.23B
HALLIBURTON COMPANY	13.84x	1.39x	7.77x	2.14%	26.4B
TECHNIPFMC PLC	19.46x	2.15x	10.61x	0.32%	23.95B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	26.83x	4.29x	16.91x	1.09%	13.5B
SUBSEA 7 S.A.	12.8x	1.22x	5.11x	3.84%	9.91B
SAIPEM SPA	30.13x	0.5x	4.38x	3.87%	9.27B
TECHNIP ENERGIES N.V.	19.95x	0.28x	4.06x	3.01%	6.55B
Average	15.92x	1.67x	8.18x	2.61%	23.8B
Weighted average by Cap.	19.03x	2.01x	9.79x	2.44%