Stock Analysis on Net

National Oilwell Varco Inc. (NYSE:NOV)

$22.49

This company has been moved to the archive! The financial data has not been updated since August 3, 2016.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

National Oilwell Varco Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Net income (loss) attributable to Company
Net (income) loss attributable to noncontrolling interests
Net noncash charges
Change in operating assets and liabilities, net of acquisitions
Net cash provided by operating activities
Cash payments during the period for interest, net of tax1
Purchases of property, plant and equipment
Free cash flow to the firm (FCFF)

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the National Oilwell Varco Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. National Oilwell Varco Inc. FCFF decreased from 2013 to 2014 and from 2014 to 2015.

Interest Paid, Net of Tax

National Oilwell Varco Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Earnings before tax (EBT)
Net income (loss) attributable to Company
Add: Net income attributable to noncontrolling interest
Less: Income from discontinued operations
Add: Income tax expense
EBT
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash payments during the period for interest, before tax
Less: Cash payments during the period for interest, tax2
Cash payments during the period for interest, net of tax

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

1 2015 Calculation
EITR = 100 × Income tax expense ÷ EBT
= 100 × ÷ =

2 2015 Calculation
Cash payments during the period for interest, tax = Cash payments during the period for interest × EITR
= × =


Enterprise Value to FCFF Ratio, Current

National Oilwell Varco Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Schlumberger Ltd.

Based on: 10-K (reporting date: 2015-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

National Oilwell Varco Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Schlumberger Ltd.

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

1 See details »

2 See details »

3 2015 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. National Oilwell Varco Inc. EV/FCFF ratio increased from 2013 to 2014 and from 2014 to 2015.