Free Trial

Valaris (VAL) Financials

Valaris logo
$84.06 +3.45 (+4.28%)
Closing price 03:59 PM Eastern
Extended Trading
$84.04 -0.02 (-0.02%)
As of 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Valaris

Annual Income Statements for Valaris

This table shows Valaris' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-3,903 -1,595 890 -304 -640 -198 -4,856 177 865 373 983
Consolidated Net Income / (Loss)
-3,889 -1,586 897 -304 -637 -192 -4,858 182 867 370 979
Net Income / (Loss) Continuing Operations
-2,689 -1,457 889 -305 -629 -192 -4,858 182 867 370 979
Total Pre-Tax Income
-2,549 -1,471 998 -196 -539 -64 -5,117 225 84 370 552
Total Operating Income
-2,401 -1,244 929 -132 -236 -670 -4,335 37 54 352 477
Total Gross Profit
2,488 2,194 1,475 654 386 2,053 1,427 219 241 602 739
Total Revenue
4,565 4,063 2,776 1,843 1,705 2,053 1,427 1,603 1,784 2,363 2,369
Operating Revenue
4,565 4,063 2,776 1,843 1,705 2,053 1,427 1,603 1,784 2,363 2,369
Total Cost of Revenue
2,077 1,870 1,301 1,190 1,319 0.00 0.00 1,383 1,544 1,761 1,630
Operating Cost of Revenue
2,077 1,870 1,301 1,190 1,319 - - 1,383 1,544 1,761 1,630
Total Operating Expenses
4,889 3,437 546 786 622 2,723 5,762 182 187 249 262
Selling, General & Admin Expense
132 118 101 158 103 189 215 81 99 116 97
Depreciation Expense
538 573 445 445 479 610 541 91 101 122 146
Other Operating Expenses / (Income)
- - - - 0.00 1,820 1,360 -25 -13 11 -8.40
Impairment Charge
4,219 2,746 0.00 183 40 104 3,646 35 0.00 0.00 27
Total Other Income / (Expense), net
-148 -228 68 -64 -303 606 -783 188 31 18 75
Interest Expense
161 216 229 224 283 428 291 45 69 85 99
Interest & Investment Income
13 9.90 14 26 15 28 20 66 101 86 71
Other Income / (Expense), net
0.50 -21 283 134 -35 1,006 -512 168 -1.80 17 103
Income Tax Expense
141 -14 109 109 90 128 -259 43 -783 0.40 -427
Net Income / (Loss) Attributable to Noncontrolling Interest
14 8.90 6.90 -0.50 3.10 5.80 -2.10 5.30 1.40 -3.60 -3.70
Basic Earnings per Share
($16.88) ($6.88) $3.13 ($3.66) ($5.90) ($1.14) ($24.42) $2.35 $11.68 $5.18 $13.92
Weighted Average Basic Shares Outstanding
231.60M 232.20M 279.10M 83.10M 108.50M 173.40M 198.90M 75.10M 74.10M 72.10M 70.60M
Diluted Earnings per Share
($16.88) ($6.88) $3.13 ($3.66) ($5.90) ($1.14) ($24.42) $2.33 $11.51 $5.12 $13.86
Weighted Average Diluted Shares Outstanding
231.60M 232.20M 279.10M 83.10M 108.50M 173.40M 198.90M 75.60M 75.20M 72.90M 70.90M
Weighted Average Basic & Diluted Shares Outstanding
231.60M 232.20M 279.10M 83.10M 108.50M 173.40M 198.90M 75.18M 72.41M 71.03M 69.23M

Quarterly Income Statements for Valaris

This table shows Valaris' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
26 150 65 134 -38 115 188 718 -16 50 46
Consolidated Net Income / (Loss)
26 151 63 131 -39 114 187 717 -18 47 47
Net Income / (Loss) Continuing Operations
26 151 63 131 -39 114 187 717 -18 47 47
Total Pre-Tax Income
38 121 87 124 154 146 216 36 10 81 101
Total Operating Income
29 109 95 119 143 164 131 39 20 51 81
Total Gross Profit
80 171 181 169 206 220 190 124 92 124 176
Total Revenue
525 610 643 584 621 615 596 537 465 539 594
Operating Revenue
525 610 643 584 621 615 596 537 465 539 594
Total Cost of Revenue
445 439 462 415 415 396 406 413 373 416 417
Operating Cost of Revenue
445 439 462 415 415 396 406 413 373 416 417
Total Operating Expenses
51 63 86 50 63 55 60 85 72 73 95
Selling, General & Admin Expense
27 33 31 27 24 19 27 27 25 27 26
Depreciation Expense
27 30 32 34 33 36 37 41 43 45 47
Other Operating Expenses / (Income)
-2.40 0.30 24 -11 5.20 1.10 -4.40 -2.50 -9.60 -11 6.50
Restructuring Charge
- - - - 0.00 0.00 0.00 - 14 11 16
Total Other Income / (Expense), net
9.10 12 -7.70 4.60 11 -18 85 -3.00 -9.60 30 20
Interest Expense
18 23 22 22 24 25 25 25 24 24 25
Interest & Investment Income
21 31 18 17 14 15 23 19 17 16 16
Other Income / (Expense), net
5.80 3.50 -2.80 10 21 -8.70 88 3.10 -2.30 37 29
Income Tax Expense
13 -30 24 -6.80 194 32 29 -680 28 34 55
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 1.20 -1.70 -3.10 -1.30 -0.90 -0.80 -0.70 -1.60 -3.40 0.60
Basic Earnings per Share
$0.35 $2.07 $0.89 $1.87 ($0.53) $1.62 $2.66 $10.17 ($0.24) $0.73 $0.66
Weighted Average Basic Shares Outstanding
72.40M 72.40M 72.40M 72.10M 71M 71.10M 70.70M 70.60M 69.20M 69.30M 69.40M
Diluted Earnings per Share
$0.35 $2.03 $0.88 $1.86 ($0.53) $1.61 $2.65 $10.13 ($0.24) $0.72 $0.66
Weighted Average Diluted Shares Outstanding
73.60M 73.70M 73.20M 72.90M 71M 71.30M 71M 70.90M 69.20M 70.40M 70.30M
Weighted Average Basic & Diluted Shares Outstanding
72.41M 72.75M 71.12M 71.03M 71.07M 71.21M 69.58M 69.23M 69.25M 69.44M 69.44M

Annual Cash Flow Statements for Valaris

This table details how cash moves in and out of Valaris' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
499 -544 1,038 -714 -170 -178 229 104 -113 -255 237
Net Cash From Operating Activities
2,058 1,698 1,077 259 -56 -277 -252 127 268 355 546
Net Cash From Continuing Operating Activities
2,058 1,698 1,077 259 -56 -277 -252 127 268 356 546
Net Income / (Loss) Continuing Operations
-2,689 -1,457 889 -304 -637 -192 -4,858 182 867 370 979
Consolidated Net Income / (Loss)
-3,889 -1,586 897 -304 -637 -192 -4,858 182 867 370 979
Depreciation Expense
538 573 445 445 479 610 541 91 101 122 146
Non-Cash Adjustments To Reconcile Net Income
4,247 2,792 -287 53 114 -667 4,162 -109 -9.10 -47 -159
Changes in Operating Assets and Liabilities, net
-30 -45 169 127 36 -42 -140 -38 -691 -88 -420
Net Cash From Investing Activities
-2,105 -2,041 -575 -403 -305 1,052 -42 -17 -666 -452 -206
Net Cash From Continuing Investing Activities
-2,105 -2,041 -575 -403 -305 1,052 -42 -17 -666 -452 -206
Purchase of Property, Plant & Equipment
-1,567 -1,620 -322 -537 -427 -227 -94 -207 -696 -455 -344
Sale of Property, Plant & Equipment
169 1.60 9.80 2.80 11 18 52 150 30 2.80 138
Net Cash From Financing Activities
443 -192 529 -571 188 -952 522 -6.40 286 -158 -104
Net Cash From Continuing Financing Activities
443 -192 529 -571 188 -952 522 -6.40 286 -158 -104
Repayment of Debt
-101 -1,129 -894 -557 -794 -1,153 -27 -3.90 -614 -2.00 0.00
Repurchase of Common Equity
- - - - - - - 0.00 -199 -126 -100
Issuance of Debt
1,246 1,079 850 0.00 1,000 215 596 0.00 1,103 0.00 0.00
Other Financing Activities, net
- - - 0.00 0.00 -9.50 -40 -2.50 -5.40 -30 -3.60

Quarterly Cash Flow Statements for Valaris

This table details how cash moves in and out of Valaris' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-127 -99 -18 -12 73 63 159 -58 -22 -37 -16
Net Cash From Operating Activities
26 12 193 125 156 120 198 72 75 13 67
Net Cash From Continuing Operating Activities
26 12 193 125 156 120 198 72 75 13 67
Net Income / (Loss) Continuing Operations
26 151 63 131 -39 114 187 717 -18 47 47
Consolidated Net Income / (Loss)
26 151 63 131 -39 114 187 717 -18 47 47
Non-Cash Adjustments To Reconcile Net Income
-8.90 -32 23 -30 -18 -17 -102 2.80 29 -9.10 -98
Changes in Operating Assets and Liabilities, net
-17 -137 75 -10 213 -13 76 -688 64 -25 -16
Net Cash From Investing Activities
-151 -110 -82 -109 -82 -57 39 -105 -96 -50 -79
Net Cash From Continuing Investing Activities
-151 -110 -82 -109 -82 -57 39 -105 -96 -50 -79
Purchase of Property, Plant & Equipment
-151 -110 -82 -112 -100 -67 -70 -106 -101 -106 -122
Sale of Property, Plant & Equipment
0.00 - - - 18 9.80 109 1.60 5.20 55 42
Net Cash From Financing Activities
-1.60 -0.20 -129 -27 -0.30 -0.10 -78 -26 -1.40 -0.10 -4.30
Net Cash From Continuing Financing Activities
-1.60 -0.20 -129 -27 -0.30 -0.10 -78 -26 -1.40 -0.10 -4.30
Other Financing Activities, net
- - - -0.20 -0.30 - - -0.50 -1.40 -0.10 -6.00

Annual Balance Sheets for Valaris

This table presents Valaris' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
13,611 14,375 14,626 14,024 16,931 12,873 2,603 2,860 4,322 4,420 5,305
Total Current Assets
2,285 3,279 1,612 1,310 1,064 1,173 1,207 1,346 1,272 1,079 1,225
Cash & Equivalents
121 1,160 445 275 97 326 609 724 621 368 599
Accounts Receivable
582 361 345 345 521 449 444 449 459 571 475
Prepaid Expenses
- - - - - - - - - - 145
Other Current Nonoperating Assets
- - - - - - - - - 0.00 6.40
Plant, Property, & Equipment, net
11,088 10,919 12,874 12,616 15,097 10,961 891 977 1,634 1,933 2,089
Plant, Property & Equipment, gross
12,719 12,993 15,332 15,517 18,394 13,209 957 1,135 1,889 2,309 2,598
Accumulated Depreciation
1,632 2,073 2,458 2,901 3,297 2,249 66 157 255 377 510
Total Noncurrent Assets
238 176 140 98 770 740 506 537 1,416 1,408 1,991
Long-Term Investments
- - - 0.00 129 121 87 111 124 113 122
Noncurrent Note & Lease Receivables
- - - 0.00 453 443 249 254 282 296 345
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - 55 855 850 1,364
Other Noncurrent Operating Assets
238 176 140 98 188 176 170 117 154 149 160
Total Liabilities & Shareholders' Equity
13,611 14,375 14,626 14,024 16,931 12,873 2,603 2,860 4,322 4,420 5,305
Total Liabilities
7,093 6,120 5,896 5,935 7,622 8,503 1,526 1,562 2,325 2,176 2,133
Total Current Liabilities
776 854 759 529 831 427 422 504 744 680 692
Accounts Payable
225 146 433 211 288 176 226 257 400 329 348
Other Current Liabilities
551 377 326 318 418 250 196 248 344 351 343
Total Noncurrent Liabilities
6,318 5,265 5,137 5,406 6,791 8,076 1,104 1,058 1,581 1,496 1,442
Long-Term Debt
5,869 4,943 4,751 5,010 5,924 0.00 545 542 1,079 1,083 1,086
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - 16 30 30 30
Other Noncurrent Operating Liabilities
449 323 387 396 867 8,076 558 500 472 383 326
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6,517 8,255 8,730 8,089 9,310 4,370 1,077 1,298 1,997 2,244 3,172
Total Preferred & Common Equity
6,513 8,251 8,732 8,091 9,311 4,375 1,075 1,290 1,988 2,239 3,170
Preferred Stock
- - - - - - 0.00 0.00 0.00 0.00 0.00
Total Common Equity
6,489 8,220 8,732 8,091 9,311 4,375 1,074 1,290 1,988 2,239 3,170
Common Stock
5,555 6,402 7,195 7,271 8,710 8,723 1,083 1,099 1,121 1,114 1,136
Retained Earnings
985 1,864 1,533 874 672 -4,184 -16 160 1,026 1,399 2,382
Treasury Stock
-64 -66 -69 -72 -77 -76 - 0.00 -200 -325 -425
Accumulated Other Comprehensive Income / (Loss)
13 19 29 18 6.20 -88 -9.10 15 25 34 61
Other Equity Adjustments
- - 45 - - 0.00 16 16 16 16 16
Noncontrolling Interest
4.30 4.40 -2.10 -2.60 -1.30 -4.30 2.70 8.00 9.40 5.80 2.10

Quarterly Balance Sheets for Valaris

This table presents Valaris' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
3,088 3,485 4,354 4,416 4,333 4,387 4,503 4,638 5,364 5,448 5,483
Total Current Assets
1,447 1,728 1,198 1,225 1,112 1,158 1,227 1,344 1,205 1,199 1,258
Cash & Equivalents
787 1,041 494 398 379 441 503 663 578 541 525
Accounts Receivable
473 492 511 632 556 558 554 514 448 458 538
Prepaid Expenses
169 179 178 183 164 139 157 154 170 197 193
Other Current Nonoperating Assets
- - - - - 7.00 - - 9.20 2.00 2.00
Plant, Property, & Equipment, net
1,074 1,160 1,732 1,809 1,843 1,977 2,022 2,034 2,165 2,234 2,259
Plant, Property & Equipment, gross
1,276 1,388 2,014 2,121 2,185 2,382 2,462 2,508 2,716 2,827 2,890
Accumulated Depreciation
202 228 282 311 343 405 440 473 551 593 630
Total Noncurrent Assets
567 597 1,425 1,382 1,379 1,252 1,254 1,260 1,994 2,016 1,965
Long-Term Investments
114 116 127 127 103 116 115 119 129 139 136
Noncurrent Note & Lease Receivables
268 275 289 259 265 302 309 315 351 357 363
Noncurrent Deferred & Refundable Income Taxes
- - 855 841 837 679 676 674 1,356 1,345 1,299
Other Noncurrent Operating Assets
186 205 154 155 174 155 155 152 159 174 167
Total Liabilities & Shareholders' Equity
3,088 3,485 4,354 4,416 4,333 4,387 4,503 4,638 5,364 5,448 5,483
Total Liabilities
1,822 2,285 2,324 2,228 2,210 2,175 2,170 2,187 2,202 2,231 2,214
Total Current Liabilities
659 723 761 708 692 695 679 718 778 775 769
Accounts Payable
364 376 394 347 304 329 332 327 399 416 394
Other Current Liabilities
295 347 367 361 389 365 346 391 379 359 375
Total Noncurrent Liabilities
1,163 1,562 1,563 1,521 1,517 1,481 1,491 1,469 1,424 1,456 1,445
Long-Term Debt
682 1,079 1,080 1,081 1,082 1,084 1,084 1,085 1,087 1,088 1,089
Noncurrent Deferred & Payable Income Tax Liabilities
- - 32 31 31 29 29 27 31 32 31
Other Noncurrent Operating Liabilities
482 483 452 408 404 368 378 357 307 337 326
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,266 1,200 2,030 2,187 2,124 2,212 2,333 2,451 3,162 3,218 3,269
Total Preferred & Common Equity
1,254 1,184 2,021 2,177 2,115 2,207 2,330 2,448 3,161 3,221 3,271
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,254 1,184 2,021 2,177 2,115 2,207 2,330 2,448 3,161 3,221 3,271
Common Stock
1,111 1,113 1,129 1,136 1,109 1,119 1,125 1,129 1,141 1,150 1,154
Retained Earnings
177 190 1,051 1,201 1,265 1,361 1,476 1,664 2,365 2,416 2,462
Treasury Stock
-65 -150 -200 -200 -300 -325 -325 -400 -425 -425 -425
Accumulated Other Comprehensive Income / (Loss)
14 14 25 24 24 35 37 38 64 64 64
Other Equity Adjustments
16 16 16 16 16 16 16 16 16 16 16
Noncontrolling Interest
12 16 9.40 11 8.90 4.50 3.60 2.80 0.50 -2.90 -2.30

Annual Metrics And Ratios for Valaris

This table displays calculated financial ratios and metrics derived from Valaris' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.58% -10.98% -31.67% -33.62% -7.47% 20.39% -30.49% 0.00% 11.34% 32.42% 0.27%
EBITDA Growth
-183.38% 54.16% 277.08% -74.60% -58.30% 497.51% -543.62% 0.00% -48.36% 221.34% 47.98%
EBIT Growth
-235.20% 47.31% 195.87% -99.80% -11,379.17% 224.27% -1,540.58% 0.00% -74.74% 613.54% 57.31%
NOPAT Growth
-210.73% 48.21% 195.15% -111.16% -78.71% -183.93% -547.13% 0.00% 1,731.53% -36.10% 140.29%
Net Income Growth
-372.32% 59.22% 156.57% -133.91% -109.27% 69.81% -2,427.37% 0.00% 376.79% -57.34% 164.76%
EPS Growth
-378.09% 59.24% 145.49% -216.93% -61.20% 80.68% -2,042.11% 0.00% 393.99% -55.52% 170.70%
Operating Cash Flow Growth
13.62% -17.49% -36.55% -75.92% -121.47% -397.13% 9.10% 0.00% 110.63% 32.86% 53.69%
Free Cash Flow Firm Growth
677.90% -74.01% 28.62% -278.64% 96.31% -4,683.24% 363.56% 0.00% 0.00% 78.98% 190.77%
Invested Capital Growth
-26.68% -12.87% -1.42% 15.27% -0.80% 21.10% -74.15% 0.00% 136.18% 22.32% 24.06%
Revenue Q/Q Growth
6.51% -7.54% -10.44% -2.66% -3.14% 5.83% -13.12% 0.00% 2.90% 4.45% -1.95%
EBITDA Q/Q Growth
-219.66% 30.58% 241.09% -39.36% -22.54% 264.22% 8.07% 0.00% 0.39% 26.51% -9.93%
EBIT Q/Q Growth
-322.86% 29.66% 188.06% -98.80% -0.86% 27.52% -3.05% 0.00% -5.66% 35.43% -13.01%
NOPAT Q/Q Growth
-299.37% 29.74% 171.18% 96.82% 37.79% -14.50% 0.59% 0.00% 1,123.52% -65.42% 147.27%
Net Income Q/Q Growth
-5,016.45% 38.15% 155.59% -437.46% 0.62% -6.01% 2.90% 0.00% 1,148.99% -65.36% 149.20%
EPS Q/Q Growth
-3,651.11% 38.35% 141.46% -1,364.00% 19.84% 0.00% 0.00% 0.00% 1,394.81% -64.40% 147.94%
Operating Cash Flow Q/Q Growth
4.22% -6.70% -24.03% -14.16% -31.37% 30.95% -2.40% 0.00% -17.82% 8.52% -8.75%
Free Cash Flow Firm Q/Q Growth
130.61% -50.86% -43.84% 43.37% 96.41% 2.25% -33.87% 0.00% 0.00% 71.89% -48.37%
Invested Capital Q/Q Growth
-23.52% -19.88% 0.10% 13.26% -1.32% -1.94% 0.00% 0.00% 109.42% 4.52% 28.79%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
54.50% 53.99% 53.14% 35.46% 22.63% 100.00% 100.00% 13.68% 13.49% 25.47% 31.21%
EBITDA Margin
-40.98% -21.10% 54.68% 20.92% 9.43% 46.80% -298.65% 18.46% 8.56% 20.78% 30.67%
Operating Margin
-52.60% -30.60% 33.47% -7.16% -13.83% -32.62% -303.71% 2.32% 3.00% 14.91% 20.14%
EBIT Margin
-52.59% -31.13% 43.67% 0.13% -15.87% 16.38% -339.55% 12.77% 2.90% 15.61% 24.50%
Profit (Net Income) Margin
-85.19% -39.03% 32.31% -16.51% -37.33% -9.36% -340.36% 11.34% 48.58% 15.65% 41.33%
Tax Burden Percent
152.56% 107.80% 89.93% 155.20% 118.13% 301.25% 94.93% 80.84% 1,029.45% 99.89% 177.28%
Interest Burden Percent
106.18% 116.32% 82.27% -8,166.67% 199.08% -18.97% 105.59% 109.87% 162.86% 100.35% 95.17%
Effective Tax Rate
0.00% 0.00% 10.88% 0.00% 0.00% 0.00% 0.00% 19.16% -929.45% 0.11% -77.28%
Return on Invested Capital (ROIC)
-11.18% -7.31% 7.53% -0.79% -1.32% -3.39% -31.86% 3.07% 33.41% 13.67% 26.53%
ROIC Less NNEP Spread (ROIC-NNEP)
-59.98% -23.10% 9.43% -7.27% -12.72% 2.02% -99.85% -44.77% 31,637.64% 17.61% 54.35%
Return on Net Nonoperating Assets (RNNOA)
-25.82% -14.21% 4.62% -2.80% -6.25% 1.18% -39.15% 10.94% 19.20% 3.77% 9.63%
Return on Equity (ROE)
-36.99% -21.52% 12.15% -3.58% -7.57% -2.21% -71.02% 14.01% 52.61% 17.44% 36.16%
Cash Return on Invested Capital (CROIC)
19.61% 6.44% 8.95% -14.97% -0.52% -22.48% 85.96% 0.00% -47.60% -6.41% 5.05%
Operating Return on Assets (OROA)
-13.52% -8.53% 8.67% 0.02% -1.89% 2.17% -32.52% 7.49% 1.44% 8.44% 11.93%
Return on Assets (ROA)
-21.90% -10.70% 6.41% -2.10% -4.44% -1.24% -32.60% 6.66% 24.14% 8.46% 20.14%
Return on Common Equity (ROCE)
-36.88% -21.43% 12.09% -3.57% -7.57% -2.21% -71.05% 13.94% 52.34% 17.38% 36.10%
Return on Equity Simple (ROE_SIMPLE)
-47.33% -24.35% 10.87% -3.48% -7.87% -2.06% -111.04% 14.09% 43.61% 16.52% 0.00%
Net Operating Profit after Tax (NOPAT)
-1,681 -870 828 -92 -165 -469 -3,034 30 551 352 846
NOPAT Margin
-36.82% -21.42% 29.83% -5.01% -9.68% -22.84% -212.59% 1.88% 30.87% 14.90% 35.69%
Net Nonoperating Expense Percent (NNEP)
48.80% 15.78% -1.90% 6.48% 11.40% -5.41% 67.98% 47.83% -31,604.23% -3.94% -27.82%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 1.63% 17.90% 10.58% 19.86%
Cost of Revenue to Revenue
45.50% 46.01% 46.86% 64.54% 77.37% 0.00% 0.00% 86.32% 86.52% 74.53% 68.79%
SG&A Expenses to Revenue
2.89% 2.91% 3.63% 8.56% 6.02% 9.20% 15.04% 5.05% 5.57% 4.92% 4.10%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
107.10% 84.59% 19.67% 42.62% 36.47% 132.62% 403.71% 11.36% 10.49% 10.56% 11.07%
Earnings before Interest and Taxes (EBIT)
-2,400 -1,265 1,213 2.40 -271 336 -4,846 205 52 369 580
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1,870 -857 1,518 386 161 961 -4,262 296 153 491 727
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.94 2.51 1.41 1.11
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.94 2.51 1.41 1.11
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.17 2.80 1.33 1.48
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.80 5.78 8.43 3.57
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.47% 17.31% 11.87% 28.03%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.87 2.30 1.32 1.10
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.98 2.99 1.58 1.64
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.14 34.86 7.62 5.33
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.32 103.04 10.14 6.68
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 158.77 9.67 10.63 4.58
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 37.59 19.91 10.53 7.09
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.07
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.72 0.90 0.64 0.54 0.62 0.65 0.00 0.42 0.54 0.48 0.34
Long-Term Debt to Equity
0.72 0.90 0.60 0.54 0.62 0.64 0.00 0.42 0.54 0.48 0.34
Financial Leverage
0.43 0.62 0.49 0.38 0.49 0.59 0.39 -0.24 0.00 0.21 0.18
Leverage Ratio
1.69 2.01 1.89 1.71 1.70 1.78 2.18 2.30 2.18 2.06 1.80
Compound Leverage Factor
1.79 2.34 1.56 -139.44 3.39 -0.34 2.30 2.53 3.55 2.07 1.71
Debt to Total Capital
41.86% 47.38% 38.99% 35.24% 38.25% 39.38% 0.00% 29.47% 35.08% 32.54% 25.51%
Short-Term Debt to Total Capital
0.25% 0.00% 2.45% 0.00% 0.00% 0.81% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
41.61% 47.38% 36.53% 35.24% 38.25% 38.57% 0.00% 29.47% 35.08% 32.54% 25.51%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.06% 0.03% 0.03% -0.02% -0.02% -0.01% -0.10% 0.43% 0.31% 0.17% 0.05%
Common Equity to Total Capital
57.91% 52.39% 60.75% 64.77% 61.77% 60.63% 100.10% 70.09% 64.61% 67.28% 74.44%
Debt to EBITDA
-3.17 -6.85 3.47 12.32 31.16 6.30 0.00 1.83 7.06 2.21 1.49
Net Debt to EBITDA
-2.41 -5.33 1.76 10.02 27.40 6.06 0.00 -1.07 2.09 1.20 0.50
Long-Term Debt to EBITDA
-3.15 -6.85 3.26 12.32 31.16 6.17 0.00 1.83 7.06 2.21 1.49
Debt to NOPAT
-3.52 -6.74 6.37 -51.41 -30.34 -12.90 0.00 18.04 1.96 3.08 1.28
Net Debt to NOPAT
-2.68 -5.25 3.23 -41.83 -26.68 -12.42 0.00 -10.55 0.58 1.67 0.43
Long-Term Debt to NOPAT
-3.50 -6.74 5.97 -51.41 -30.34 -12.63 0.00 18.04 1.96 3.08 1.28
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.18 2.22 2.23 2.54
Noncontrolling Interest Sharing Ratio
0.30% 0.41% 0.43% 0.20% -0.03% -0.02% -0.04% 0.48% 0.53% 0.36% 0.15%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.62 2.95 3.84 2.13 2.48 1.28 2.75 2.67 1.71 1.59 1.77
Quick Ratio
2.09 2.43 3.47 1.62 1.80 0.74 1.82 2.33 1.45 1.38 1.55
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,948 766 986 -1,761 -65 -3,106 8,186 0.00 -785 -165 161
Operating Cash Flow to CapEx
147.26% 104.94% 344.88% 48.59% -13.40% -132.30% -599.29% 223.99% 40.18% 78.58% 265.66%
Free Cash Flow to Firm to Interest Expense
18.26 3.54 4.31 -7.85 -0.23 -7.25 28.17 0.00 -11.39 -1.95 1.63
Operating Cash Flow to Interest Expense
12.75 7.85 4.71 1.16 -0.20 -0.65 -0.87 2.80 3.88 4.19 5.53
Operating Cash Flow Less CapEx to Interest Expense
4.09 0.37 3.34 -1.22 -1.67 -1.14 -1.01 1.55 -5.78 -1.14 3.45
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.26 0.27 0.20 0.13 0.12 0.13 0.10 0.59 0.50 0.54 0.49
Accounts Receivable Turnover
5.25 5.55 5.89 5.22 4.94 4.75 2.94 3.59 3.93 4.59 4.53
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.34 0.34 0.25 0.15 0.13 0.15 0.11 1.72 1.37 1.32 1.18
Accounts Payable Turnover
5.82 6.25 7.02 4.11 4.10 0.00 0.00 5.74 4.70 4.83 4.82
Days Sales Outstanding (DSO)
69.53 65.81 61.99 69.95 73.85 76.92 124.02 101.73 92.92 79.60 80.58
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
62.77 58.35 51.97 88.76 88.95 0.00 0.00 63.63 77.63 75.51 75.78
Cash Conversion Cycle (CCC)
6.76 7.46 10.01 -18.81 -15.10 76.92 124.02 38.10 15.29 4.09 4.80
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
12,721 11,085 10,927 12,595 12,495 15,132 3,912 981 2,316 2,833 3,530
Invested Capital Turnover
0.30 0.34 0.25 0.16 0.14 0.15 0.15 1.63 1.08 0.92 0.74
Increase / (Decrease) in Invested Capital
-4,629 -1,637 -157 1,668 -100 2,637 -11,220 0.00 1,336 517 685
Enterprise Value (EV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,774 5,327 3,741 3,874
Market Capitalization
0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,084 4,998 3,146 3,507
Book Value per Share
$34.96 $27.55 $27.12 $20.03 $18.51 $47.05 $21.93 $17.16 $27.27 $31.48 $45.56
Tangible Book Value per Share
$33.79 $27.55 $27.12 $20.03 $18.51 $47.05 $21.93 $17.16 $27.27 $31.48 $45.56
Total Capital
14,143 12,386 13,530 13,481 13,099 15,358 4,370 1,840 3,076 3,327 4,258
Total Debt
5,920 5,869 5,275 4,751 5,010 6,048 0.00 542 1,079 1,083 1,086
Total Long-Term Debt
5,886 5,869 4,943 4,751 5,010 5,924 0.00 542 1,079 1,083 1,086
Net Debt
4,498 4,567 2,672 3,865 4,406 5,822 -458 -317 319 589 365
Capital Expenditures (CapEx)
1,398 1,618 312 534 416 209 42 57 666 452 206
Debt-free, Cash-free Net Working Capital (DFCFNWC)
402 208 155 -32 177 261 409 93 -108 19 -66
Debt-free Net Working Capital (DFNWC)
1,824 1,510 2,757 854 781 359 746 842 528 399 534
Net Working Capital (NWC)
1,789 1,510 2,425 854 781 234 746 842 528 399 534
Net Nonoperating Expense (NNE)
2,208 715 -69 212 471 -277 1,823 -152 -316 -18 -133
Net Nonoperating Obligations (NNO)
4,498 4,567 2,672 3,865 4,406 5,822 -458 -317 319 589 358
Total Depreciation and Amortization (D&A)
530 408 306 383 432 624 584 91 101 122 146
Debt-free, Cash-free Net Working Capital to Revenue
8.80% 5.13% 5.56% -1.73% 10.38% 12.73% 28.65% 5.82% -6.04% 0.79% -2.77%
Debt-free Net Working Capital to Revenue
39.95% 37.15% 99.29% 46.31% 45.81% 17.46% 52.28% 52.53% 29.59% 16.90% 22.53%
Net Working Capital to Revenue
39.19% 37.15% 87.34% 46.31% 45.81% 11.38% 52.28% 52.53% 29.59% 16.90% 22.53%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($16.88) ($6.88) $3.13 ($0.91) ($1.47) ($1.14) ($24.42) $2.35 $11.68 $5.18 $13.92
Adjusted Weighted Average Basic Shares Outstanding
231.60M 232.20M 302.95M 436.01M 437.07M 197.28M 399.23M 75.10M 74.10M 72.10M 70.60M
Adjusted Diluted Earnings per Share
($16.88) ($6.88) $3.13 ($0.91) ($1.47) ($1.14) ($24.42) $2.33 $11.51 $5.12 $13.86
Adjusted Weighted Average Diluted Shares Outstanding
231.60M 232.20M 302.95M 436.01M 437.07M 197.28M 399.23M 75.60M 75.20M 72.90M 70.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $3.13 ($0.91) ($1.47) ($1.14) ($24.42) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
234.17M 235.27M 279.10M 332.50M 434.10M 173.40M 198.90M 75.18M 72.41M 71.03M 69.23M
Normalized Net Operating Profit after Tax (NOPAT)
1,272 1,052 828 36 -137 -396 -482 58 37 352 353
Normalized NOPAT Margin
27.88% 25.89% 29.83% 1.93% -8.03% -19.29% -33.76% 3.62% 2.10% 14.90% 14.90%
Pre Tax Income Margin
-55.84% -36.21% 35.93% -10.63% -31.60% -3.11% -358.53% 14.03% 4.72% 15.67% 23.31%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-14.87 -5.85 5.30 0.01 -0.96 0.79 -16.68 4.52 0.75 4.35 5.87
NOPAT to Interest Expense
-10.41 -4.02 3.62 -0.41 -0.58 -1.09 -10.44 0.66 7.99 4.15 8.56
EBIT Less CapEx to Interest Expense
-23.53 -13.33 3.93 -2.37 -2.43 0.30 -16.82 3.27 -8.91 -0.98 3.79
NOPAT Less CapEx to Interest Expense
-19.07 -11.50 2.25 -2.79 -2.05 -1.58 -10.59 -0.59 -1.67 -1.18 6.48
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-18.08% -8.90% 1.29% -4.54% -2.81% -2.34% -0.15% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-18.08% -8.90% 1.29% -4.54% -2.81% -2.34% -0.15% 0.00% 22.91% 34.18% 10.21%

Quarterly Metrics And Ratios for Valaris

This table displays calculated financial ratios and metrics derived from Valaris' official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 69,230,926.00 69,251,780.00 69,435,807.00
DEI Adjusted Shares Outstanding
- - - - - - - - 69,230,926.00 69,251,780.00 69,435,807.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - -0.24 0.73 0.66
Growth Metrics
- - - - - - - - - - -
Revenue Growth
22.06% 46.94% 41.31% 20.79% 18.23% 0.84% -7.37% -8.04% -25.02% -12.35% -0.35%
EBITDA Growth
91.05% 929.71% 167.39% 170.65% 218.74% 34.34% 106.22% -49.08% -69.39% -30.38% -38.39%
EBIT Growth
285.71% 1,150.47% 349.27% 294.21% 367.81% 38.26% 136.92% -67.13% -89.22% -43.18% -49.59%
NOPAT Growth
-1.09% 2,061.68% 571.93% -84.82% -286.72% -5.39% 65.38% 517.01% 4.72% -76.83% -66.93%
Net Income Growth
-47.53% 652.38% 270.00% -84.24% -253.73% -24.27% 197.77% 448.85% 54.08% -58.84% -75.07%
EPS Growth
-42.62% 620.51% 417.65% -83.27% -251.43% -20.69% 201.14% 444.62% 54.72% -55.28% -75.09%
Operating Cash Flow Growth
-82.66% 139.52% 300.41% 28.85% 492.78% 943.48% 2.64% -42.05% -51.89% -89.08% -66.08%
Free Cash Flow Firm Growth
-3,185.07% -5,761.04% -1,812.84% 22.85% 81.55% 104.71% 105.40% 122.60% -202.97% -1,194.25% -1,204.72%
Invested Capital Growth
164.26% 165.46% 145.09% 22.32% 9.85% 2.01% 1.12% 24.06% 29.95% 30.02% 34.78%
Revenue Q/Q Growth
8.52% 16.21% 5.41% -9.13% 6.21% -0.89% -3.17% -9.79% -13.40% 15.86% 10.09%
EBITDA Q/Q Growth
2.65% 129.56% -12.88% 31.83% 20.89% -3.24% 33.73% -67.45% -27.32% 120.03% 18.36%
EBIT Q/Q Growth
7.01% 220.23% -18.06% 40.39% 26.99% -5.36% 40.41% -80.52% -58.35% 398.87% 24.58%
NOPAT Q/Q Growth
-97.65% 598.69% -49.65% 83.70% -128.89% 454.05% -11.98% 585.33% -104.46% 186.08% 25.66%
Net Income Q/Q Growth
-96.92% 491.37% -58.29% 107.63% -130.02% 391.33% 64.01% 282.70% -102.51% 361.11% -0.64%
EPS Q/Q Growth
-96.85% 480.00% -56.65% 111.36% -128.49% 403.77% 64.60% 282.26% -102.37% 400.00% -8.33%
Operating Cash Flow Q/Q Growth
-72.80% -56.27% 1,578.26% -35.44% 25.12% -23.03% 65.08% -63.55% 3.88% -82.53% 412.98%
Free Cash Flow Firm Q/Q Growth
-199.54% -3.16% 1.94% 74.54% 28.38% 126.32% 12.47% 9.97% -1,030.84% 4.95% -13.54%
Invested Capital Q/Q Growth
6.83% 10.39% -0.77% 4.52% -4.05% 2.51% -1.63% 28.79% 0.07% 2.56% 1.97%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
15.28% 28.09% 28.14% 28.94% 33.14% 35.68% 31.91% 23.07% 19.77% 22.94% 29.70%
EBITDA Margin
11.79% 23.29% 19.25% 27.93% 31.79% 31.03% 42.86% 15.46% 12.98% 24.65% 26.50%
Operating Margin
5.58% 17.85% 14.76% 20.40% 23.04% 26.67% 21.91% 7.33% 4.30% 9.48% 13.70%
EBIT Margin
6.69% 18.42% 14.32% 22.13% 26.45% 25.26% 36.63% 7.91% 3.80% 16.38% 18.53%
Profit (Net Income) Margin
4.86% 24.72% 9.78% 22.35% -6.32% 18.56% 31.44% 133.38% -3.87% 8.72% 7.87%
Tax Burden Percent
66.41% 124.83% 72.13% 105.49% -25.41% 78.38% 86.75% 1,969.23% -173.08% 58.31% 46.06%
Interest Burden Percent
109.40% 107.47% 94.68% 95.75% 93.97% 93.76% 98.95% 85.65% 58.76% 91.28% 92.18%
Effective Tax Rate
33.59% -24.83% 27.87% -5.49% 125.41% 21.62% 13.25% -1,869.23% 273.08% 41.69% 53.94%
Return on Invested Capital (ROIC)
4.08% 24.58% 12.62% 19.75% -5.54% 18.67% 16.84% 107.29% -5.27% 3.69% 4.19%
ROIC Less NNEP Spread (ROIC-NNEP)
46.34% 34.25% 10.36% 20.81% -6.15% 15.78% 33.73% 94.98% -1.48% 7.69% 6.77%
Return on Net Nonoperating Assets (RNNOA)
0.39% 3.05% 1.54% 4.46% -1.38% 3.48% 6.47% 16.83% -0.24% 1.19% 0.85%
Return on Equity (ROE)
4.48% 27.62% 14.15% 24.20% -6.92% 22.15% 23.31% 124.12% -5.51% 4.88% 5.03%
Cash Return on Invested Capital (CROIC)
-54.01% -43.95% -30.75% -6.41% 1.88% 7.94% 11.43% 5.05% 1.69% -5.66% -8.98%
Operating Return on Assets (OROA)
3.44% 10.18% 8.29% 11.96% 14.88% 13.95% 19.73% 3.85% 1.73% 7.04% 7.82%
Return on Assets (ROA)
2.50% 13.66% 5.66% 12.08% -3.55% 10.25% 16.93% 64.99% -1.76% 3.74% 3.32%
Return on Common Equity (ROCE)
4.45% 27.44% 14.05% 24.11% -6.90% 22.08% 23.25% 123.94% -5.51% 4.88% 5.03%
Return on Equity Simple (ROE_SIMPLE)
41.75% 46.94% 50.48% 0.00% 13.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
19 136 68 126 -36 129 113 776 -35 30 37
NOPAT Margin
3.71% 22.28% 10.64% 21.52% -5.85% 20.91% 19.01% 144.38% -7.44% 5.53% 6.31%
Net Nonoperating Expense Percent (NNEP)
-42.26% -9.67% 2.25% -1.07% 0.60% 2.89% -16.89% 12.31% -3.79% -4.01% -2.59%
Return On Investment Capital (ROIC_SIMPLE)
- - - 3.78% -1.10% 3.76% 3.20% 18.22% -0.81% 0.69% 0.86%
Cost of Revenue to Revenue
84.72% 71.91% 71.86% 71.06% 66.86% 64.32% 68.09% 76.93% 80.23% 77.06% 70.30%
SG&A Expenses to Revenue
5.05% 5.33% 4.76% 4.57% 3.93% 3.06% 4.52% 5.02% 5.44% 5.04% 4.33%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.70% 10.24% 13.39% 8.54% 10.10% 9.01% 10.01% 15.74% 15.47% 13.46% 16.00%
Earnings before Interest and Taxes (EBIT)
35 112 92 129 164 155 218 43 18 88 110
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
62 142 124 163 197 191 255 83 60 133 157
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.71 2.48 1.92 1.41 1.26 1.28 1.42 1.11 2.15 1.56 1.67
Price to Tangible Book Value (P/TBV)
2.71 2.48 1.92 1.41 1.26 1.28 1.42 1.11 2.15 1.56 1.67
Price to Revenue (P/Rev)
2.92 2.60 1.79 1.33 1.13 1.21 1.44 1.48 3.07 2.35 2.55
Price to Earnings (P/E)
6.50 5.27 3.77 8.43 9.00 10.86 8.70 3.57 6.76 5.35 6.84
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
15.39% 18.97% 26.50% 11.87% 11.12% 9.21% 11.49% 28.03% 14.80% 18.69% 14.63%
Enterprise Value to Invested Capital (EV/IC)
2.40 2.18 1.72 1.32 1.22 1.24 1.37 1.10 2.03 1.50 1.59
Enterprise Value to Revenue (EV/Rev)
3.16 2.87 2.06 1.58 1.35 1.40 1.56 1.64 3.24 2.54 2.75
Enterprise Value to EBITDA (EV/EBITDA)
32.58 19.15 11.99 7.62 5.28 5.11 4.67 5.33 12.16 10.22 13.55
Enterprise Value to EBIT (EV/EBIT)
76.44 29.63 17.08 10.14 6.64 6.38 5.65 6.68 16.52 14.81 22.74
Enterprise Value to NOPAT (EV/NOPAT)
9.63 6.79 4.57 10.63 11.31 12.60 11.01 4.58 8.27 8.29 8.85
Enterprise Value to Operating Cash Flow (EV/OCF)
41.80 32.56 14.20 10.53 6.82 5.81 6.29 7.09 15.40 15.16 25.84
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 67.93 15.75 12.08 24.07 135.35 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.53 0.49 0.51 0.48 0.49 0.46 0.44 0.34 0.34 0.34 0.33
Long-Term Debt to Equity
0.53 0.49 0.51 0.48 0.49 0.46 0.44 0.34 0.34 0.34 0.33
Financial Leverage
0.01 0.09 0.15 0.21 0.22 0.22 0.19 0.18 0.16 0.15 0.13
Leverage Ratio
2.16 2.17 2.35 2.06 2.06 1.97 1.96 1.80 1.81 1.79 1.77
Compound Leverage Factor
2.36 2.34 2.23 1.97 1.94 1.85 1.94 1.54 1.07 1.64 1.63
Debt to Total Capital
34.73% 33.07% 33.75% 32.54% 32.88% 31.73% 30.69% 25.51% 25.58% 25.26% 24.98%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
34.73% 33.07% 33.75% 32.54% 32.88% 31.73% 30.69% 25.51% 25.58% 25.26% 24.98%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.30% 0.32% 0.28% 0.17% 0.14% 0.11% 0.08% 0.05% 0.01% -0.07% -0.05%
Common Equity to Total Capital
64.97% 66.60% 65.98% 67.28% 66.98% 68.17% 69.23% 74.44% 74.41% 74.81% 75.07%
Debt to EBITDA
5.92 3.48 2.79 2.21 1.73 1.61 1.35 1.49 1.84 2.05 2.51
Net Debt to EBITDA
2.44 1.75 1.51 1.20 0.82 0.67 0.36 0.50 0.64 0.77 0.99
Long-Term Debt to EBITDA
5.92 3.48 2.79 2.21 1.73 1.61 1.35 1.49 1.84 2.05 2.51
Debt to NOPAT
1.75 1.23 1.06 3.08 3.70 3.96 3.17 1.28 1.25 1.66 1.64
Net Debt to NOPAT
0.72 0.62 0.58 1.67 1.76 1.65 0.85 0.43 0.44 0.62 0.64
Long-Term Debt to NOPAT
1.75 1.23 1.06 3.08 3.70 3.96 3.17 1.28 1.25 1.66 1.64
Altman Z-Score
2.33 2.53 2.22 2.05 2.01 2.09 2.29 2.21 2.99 2.51 2.67
Noncontrolling Interest Sharing Ratio
0.57% 0.65% 0.75% 0.36% 0.33% 0.31% 0.26% 0.15% 0.09% 0.01% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.57 1.73 1.61 1.59 1.67 1.81 1.87 1.77 1.55 1.55 1.64
Quick Ratio
1.32 1.46 1.35 1.38 1.44 1.56 1.64 1.55 1.32 1.29 1.38
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,519 -1,567 -1,536 -391 -280 74 83 91 -849 -807 -916
Operating Cash Flow to CapEx
17.38% 10.44% 235.65% 111.55% 189.20% 209.06% 0.00% 68.96% 78.37% 25.99% 84.74%
Free Cash Flow to Firm to Interest Expense
-85.80 -69.32 -68.58 -17.70 -11.53 2.97 3.33 3.68 -34.93 -33.61 -36.79
Operating Cash Flow to Interest Expense
1.49 0.51 8.62 5.64 6.42 4.84 7.96 2.91 3.09 0.55 2.70
Operating Cash Flow Less CapEx to Interest Expense
-7.06 -4.37 4.96 0.58 3.02 2.52 9.52 -1.31 -0.85 -1.55 -0.49
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.51 0.55 0.58 0.54 0.56 0.55 0.54 0.49 0.45 0.43 0.42
Accounts Receivable Turnover
4.16 3.75 4.32 4.59 4.60 4.15 4.52 4.53 4.40 4.22 4.06
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
1.37 1.44 1.51 1.32 1.33 1.29 1.25 1.18 1.07 1.00 0.99
Accounts Payable Turnover
4.49 4.71 5.14 4.83 4.79 4.97 5.17 4.82 4.36 4.30 4.49
Days Sales Outstanding (DSO)
87.83 97.24 84.57 79.60 79.33 87.86 80.79 80.58 82.90 86.42 89.88
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
81.36 77.42 71.02 75.51 76.27 73.44 70.56 75.78 83.64 84.93 81.22
Cash Conversion Cycle (CCC)
6.46 19.82 13.55 4.09 3.06 14.42 10.23 4.80 -0.73 1.49 8.66
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,475 2,732 2,711 2,833 2,718 2,787 2,741 3,530 3,532 3,623 3,694
Invested Capital Turnover
1.10 1.10 1.19 0.92 0.95 0.89 0.89 0.74 0.71 0.67 0.66
Increase / (Decrease) in Invested Capital
1,538 1,703 1,605 517 244 55 30 685 814 837 953
Enterprise Value (EV)
5,940 5,949 4,652 3,741 3,307 3,450 3,766 3,874 7,168 5,432 5,877
Market Capitalization
5,486 5,395 4,056 3,146 2,789 2,993 3,473 3,507 6,787 5,028 5,452
Book Value per Share
$27.91 $30.06 $29.07 $31.48 $31.07 $32.78 $34.37 $45.56 $45.66 $46.51 $47.11
Tangible Book Value per Share
$27.91 $30.06 $29.07 $31.48 $31.07 $32.78 $34.37 $45.56 $45.66 $46.51 $47.11
Total Capital
3,110 3,268 3,206 3,327 3,295 3,418 3,536 4,258 4,249 4,305 4,357
Total Debt
1,080 1,081 1,082 1,083 1,084 1,084 1,085 1,086 1,087 1,088 1,089
Total Long-Term Debt
1,080 1,081 1,082 1,083 1,084 1,084 1,085 1,086 1,087 1,088 1,089
Net Debt
444 544 587 589 514 453 290 365 380 407 428
Capital Expenditures (CapEx)
151 110 82 112 82 57 -39 105 96 50 79
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-72 107 27 19 9.50 33 -50 -66 -151 -117 -36
Debt-free Net Working Capital (DFNWC)
437 517 419 399 463 549 626 534 427 424 490
Net Working Capital (NWC)
437 517 419 399 463 549 626 534 427 424 490
Net Nonoperating Expense (NNE)
-6.04 -15 5.55 -4.85 2.87 14 -74 59 -17 -17 -9.26
Net Nonoperating Obligations (NNO)
444 544 587 589 507 453 290 358 371 405 426
Total Depreciation and Amortization (D&A)
27 30 32 34 33 36 37 41 43 45 47
Debt-free, Cash-free Net Working Capital to Revenue
-3.84% 5.14% 1.19% 0.79% 0.39% 1.32% -2.07% -2.77% -6.83% -5.49% -1.66%
Debt-free Net Working Capital to Revenue
23.25% 24.93% 18.53% 16.90% 18.84% 22.27% 25.89% 22.53% 19.30% 19.83% 22.93%
Net Working Capital to Revenue
23.25% 24.93% 18.53% 16.90% 18.84% 22.27% 25.89% 22.53% 19.30% 19.83% 22.93%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.35 $2.07 $0.89 $1.87 ($0.53) $1.62 $2.66 $10.17 ($0.24) $0.73 $0.66
Adjusted Weighted Average Basic Shares Outstanding
72.40M 72.40M 72.40M 72.10M 71M 71.10M 70.70M 70.60M 69.20M 69.30M 69.40M
Adjusted Diluted Earnings per Share
$0.35 $2.03 $0.88 $1.86 ($0.53) $1.61 $2.65 $10.13 ($0.24) $0.72 $0.66
Adjusted Weighted Average Diluted Shares Outstanding
73.60M 73.70M 73.20M 72.90M 71M 71.30M 71M 70.90M 69.20M 70.40M 70.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
72.41M 72.75M 71.12M 71.03M 71.07M 71.21M 69.58M 69.23M 69.25M 69.44M 69.44M
Normalized Net Operating Profit after Tax (NOPAT)
19 76 68 83 106 129 113 41 24 36 68
Normalized NOPAT Margin
3.71% 12.49% 10.64% 14.28% 17.01% 20.91% 19.01% 7.67% 5.05% 6.76% 11.42%
Pre Tax Income Margin
7.31% 19.80% 13.56% 21.18% 24.86% 23.68% 36.24% 6.77% 2.23% 14.95% 17.08%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.98 4.97 4.11 5.85 6.76 6.27 8.76 1.71 0.73 3.68 4.42
NOPAT to Interest Expense
1.10 6.02 3.06 5.69 -1.50 5.19 4.55 31.29 -1.42 1.24 1.50
EBIT Less CapEx to Interest Expense
-6.57 0.10 0.46 0.80 3.37 3.95 10.33 -2.51 -3.21 1.58 1.23
NOPAT Less CapEx to Interest Expense
-7.45 1.14 -0.60 0.64 -4.89 2.87 6.11 27.06 -5.36 -0.86 -1.68
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 13.27% 14.29% 34.18% 0.00% 0.00% 25.45% 10.21% 0.00% 0.00% 3.15%

Financials Breakdown Chart

Key Financial Trends

Valaris (NYSE: VAL) has improved its balance sheet substantially since 2023, but recent operating results show renewed pressure. Total assets reached $5.45 billion in Q2 2026, up from $3.09 billion in Q2 2023, while total equity increased to $3.22 billion from $1.27 billion. The company’s long-term debt was $1.09 billion in Q2 2026, broadly stable from the prior year, although it remains well above the $682 million reported in Q2 2023.

Liquidity remains reasonable. Valaris held $541.2 million of cash and equivalents at June 30, 2026, compared with $503.4 million in Q2 2025 and $398.3 million in Q2 2024. With $1.20 billion of current assets and $774.8 million of current liabilities, the current ratio was approximately 1.5. However, cash declined by $37.4 million during Q2 2026 as operating cash flow weakened and capital spending remained elevated.

Operating performance has become less consistent. Q2 2026 revenue of $539.2 million fell 12.4% year over year from the restated Q2 2025 figure of $615.2 million, while gross margin dropped to approximately 23% from 36%. Net income attributable to common shareholders improved sequentially to $50.4 million, or $0.73 per share, from a $16.4 million loss in Q1 2026, but remained well below the $115.1 million reported in Q2 2025. Investors should also note that several historical figures were restated and that Q4 2025 earnings benefited from a large tax-related item, making period-to-period comparisons less straightforward.

  • Balance-sheet strength has improved: Total equity rose from $1.27 billion in Q2 2023 to $3.22 billion in Q2 2026, reducing financial leverage relative to the company’s asset base.
  • Liquidity remains adequate: The company had $541.2 million of cash and a current ratio of approximately 1.5 at the end of Q2 2026.
  • Sequential earnings recovery: Q2 2026 common-shareholder earnings improved to $50.4 million, or $0.73 per share, compared with a $16.4 million loss, or negative $0.24 per share, in Q1.
  • Debt has been relatively stable recently: Long-term debt was $1.09 billion in Q2 2026, little changed from $1.08 billion in Q2 2025 and Q4 2025.
  • Asset investment remains significant: Net property, plant and equipment increased to $2.23 billion in Q2 2026 from $1.80 billion in Q2 2024, indicating continued investment in the fleet, but the returns on that spending will depend on utilization and contract pricing.
  • Cash generation is volatile: Quarterly operating cash flow ranged from $13.1 million in Q2 2026 to $198.1 million in Q3 2025, with working-capital movements contributing materially to the swings.
  • Revenue momentum has weakened: Q2 2026 revenue declined to $539.2 million from $615.2 million in Q2 2025 and $610.1 million in Q2 2024.
  • Margins contracted sharply: Q2 2026 gross profit was $123.7 million, compared with $219.5 million in Q2 2025. Operating income fell to $51.1 million from $164.1 million over the same period.
  • Free cash flow was negative in Q2: Operating cash flow of $13.1 million did not cover $105.5 million of capital expenditures, producing an approximate $92.4 million operating cash-flow shortfall before asset-sale proceeds.
  • Tax and nonrecurring items complicate earnings quality: Q4 2025 net income included a very large tax benefit, while Q1 2026 included a $28.4 million tax expense despite only $10.4 million of pretax income. These items make reported earnings less representative of underlying operating performance.

Overall, Valaris appears financially stronger than it was several years ago, with higher equity, substantial assets and manageable near-term liquidity. The main concern for shareholders is whether revenue and margins can recover enough to support the company’s heavy capital-spending requirements and produce consistently positive free cash flow.

11/13/26 10:29 PM ETAI Generated. May Contain Errors.

Valaris Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Valaris' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Valaris' net income appears to be on an upward trend, with a most recent value of $979.10 million in 2025, compared with -$3.89 billion in 2014. The previous period was $369.80 million in 2024. Find out what analysts predict for Valaris in the coming months.

Valaris' total operating income in 2025 was $477 million, based on the following breakdown:
  • Total Gross Profit: $739.30 million
  • Total Operating Expenses: $262.30 million

Over the last 11 years, Valaris' total revenue changed from $4.56 billion in 2014 to $2.37 billion in 2025, a change of -48.1%.

In the past 13 quarters, Valaris' cash and equivalents has ranged from $379.30 million in Q3 2024 to $1.04 billion in Q3 2023, and is currently $525.10 million as of their latest financial filing in Q3 2026.

Valaris had total debt of $1.09 billion at the end of 2025, a 0.3% increase from 2024, and a 81.7% decrease since 2014.

Over the last 11 years, Valaris' book value per share changed from 34.96 in 2014 to 45.56 in 2025, a change of 30.3%.



Financial statements for NYSE:VAL last updated on 11/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners