SLB N.V. (SLB) DCF Valuation
Transparent DCF models put SLB N.V. (SLB)'s fair value in a range of $37.16 – $62.45 — the low end is TGM's conservative base case (5% FCF growth, 10% discount), the high end the analyst consensus (FMP). Today's price of $55.85 sits within that range — roughly fairly valued on these assumptions.
Reverse DCF: at today's $55.85, the market is pricing in roughly +9.9%/yr free-cash-flow growth over the next decade (at a 10% required return) — versus its actual 5-year FCF CAGR of +23.5%. The price assumes a slowdown from its track record — a potential value signal if growth holds.
Current Price
$55.85
Fair-Value Range
$37.16 – $62.45
Market-Implied Growth
+9.9%/yr
vs +23.5% 5Y actual
SLB DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $4.0B · 1.50B shares · net debt $9.3B
Estimated Fair Value
$37.16
-33.5% vs $55.85
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $55.85; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $47.69 | $50.45 | $53.72 | $57.64 | $62.43 |
| 9.0% | $40.09 | $41.98 | $44.16 | $46.70 | $49.71 |
| 10.0% | $34.30 | $35.64 | $37.16 | $38.90 | $40.91 |
| 11.0% | $29.74 | $30.73 | $31.83 | $33.07 | $34.47 |
| 12.0% | $26.08 | $26.82 | $27.63 | $28.54 | $29.56 |