Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-04-23), Independence Contract Drilling's Intrinsic Value: Projected FCF is $3.01. The stock price of Independence Contract Drilling is $1.91. Therefore, Independence Contract Drilling's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.
The historical rank and industry rank for Independence Contract Drilling's Intrinsic Value: Projected FCF or its related term are showing as below:
ICD'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.63 Med: 0.81 Max: 0.81
Current: 0.63
During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Independence Contract Drilling was 0.81. The lowest was 0.63. And the median was 0.81.
ICD's Price-to-Projected-FCF is ranked better than 65.93% of 678
companies
in the Oil & Gas industry
Industry Median: 0.85
vs ICD: 0.63
Independence Contract Drilling Intrinsic Value: Projected FCF Historical Data
The historical data trend for Independence Contract Drilling's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
* Premium members only.
Independence Contract Drilling Annual Data
Trend
Dec14
Dec15
Dec16
Dec17
Dec18
Dec19
Dec20
Dec21
Dec22
Dec23
Intrinsic Value: Projected FCF
-25.28
-4.70
-0.28
-0.37
3.01
Independence Contract Drilling Quarterly Data
Mar19
Jun19
Sep19
Dec19
Mar20
Jun20
Sep20
Dec20
Mar21
Jun21
Sep21
Dec21
Mar22
Jun22
Sep22
Dec22
Mar23
Jun23
Sep23
Dec23
Intrinsic Value: Projected FCF
-0.37
-0.51
1.42
3.01
3.01
Competitive Comparison
For the Oil & Gas Drilling subindustry, Independence Contract Drilling's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Independence Contract Drilling Price-to-Projected-FCF Distribution
For the Oil & Gas industry and Energy sector, Independence Contract Drilling's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Independence Contract Drilling's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Independence Contract Drilling's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
1.91
/
3.014644483798
=
0.63
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Independence Contract Drilling Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Independence Contract Drilling's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Independence Contract Drilling (Independence Contract Drilling) Business Description
Independence Contract Drilling Inc is engaged in providing land-based contract drilling services for oil and natural gas producers. The company constructs its own and operates a premium land rig fleet. It develops and assembles its ShaleDriller series rig which is used for the development of oil and gas properties. The company's customers for contract drilling services in the United States include oil and natural gas companies, independent oil and natural gas companies, as well as various small to mid-sized publicly traded and privately held oil and gas companies.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ICD has been successfully added to your 