Valaris (VAL)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $6.4B, Valaris's free cash flow of $203M (fiscal 2025) would need to grow about 11% a year for the stock to be worth today's price. That is close to what the company has delivered over the last 10 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Valaris's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from VAL's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Valaris's 10-K filings. The deep dive has 15+ years, quarters and every line.
| Fiscal year | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.4B | $1.6B | $1.8B | $2.4B | $2.4B |
| Net income | -$4.9B | $176M | $865M | $373M | $983M |
| Free cash flow | -$346M | -$80M | -$429M | -$100M | $203M |
| EPS (diluted) | -$24.42 | $2.33 | $11.51 | $5.12 | $13.86 |
| Operating margin | -303.7% | 2.3% | 3.0% | 14.9% | 20.1% |
Where the revenue comes from
Revenue by segments, fiscal 2025.
Superinvestors who own VAL
From each investor's latest 13F filing (what a 13F shows). 5 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Andrew Redleaf Whitebox Advisors |
Added | $62M | 1.8% | Q2 2026 |
| Marty Whitman Third Avenue Management LLC |
Added | $37M | 6.0% | Q2 2026 |
| Cliff Asness AQR Capital Management |
Trimmed | $3M | 0.00% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
Trimmed | $3M | 0.01% | Q2 2026 |
| Robert Robotti Robotti & Company |
Held | $308,114 | 0.05% | Q2 2026 |
Insider buying
Open-market purchases by Valaris's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when VAL trades at or below it.
Free accounts get 3 price alerts. No card needed.
In the full deep dive
Questions
What growth does Valaris's stock price imply?
At a market value of $6.4B, Valaris would need its free cash flow to grow about 11% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 10 years its free cash flow grew 10% a year.
Are Valaris insiders buying the stock?
No open-market insider purchases of VAL in the last 12 months, according to SEC Form 4 filings.
Which superinvestors own Valaris?
5 of the superinvestors Investingly tracks hold VAL in their latest 13F, including Andrew Redleaf, Marty Whitman, Cliff Asness.
Prices and ratios as of Oct 7, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.