Seadrill Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Dec '25 Dec 10, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2015
Market Capitalization	2,054	2,541	3,490	1,632	-	-	Upgrade
Market Cap Growth	-22.64%	-27.20%	113.88%	-	-	-	Upgrade
Enterprise Value	2,287	2,585	3,270	2,404	-	-	Upgrade
Last Close Price	33.03	38.93	47.28	32.64	-	-	Upgrade
PE Ratio	60.23	5.70	11.64	0.42	-	-	Upgrade
Forward PE	37.49	21.03	15.89	-	-	-	Upgrade
PS Ratio	1.57	1.93	2.42	1.74	-	-	Upgrade
PB Ratio	0.72	0.87	1.17	0.96	-	-	Upgrade
P/TBV Ratio	0.72	0.87	1.17	0.97	-	-	Upgrade
P/FCF Ratio	-	-	18.77	-	-	-	Upgrade
P/OCF Ratio	108.43	28.87	12.16	181.33	-	-	Upgrade
EV/Sales Ratio	1.75	1.97	2.27	2.57	-	-	Upgrade
EV/EBITDA Ratio	9.22	6.99	6.62	10.73	-	-	Upgrade
EV/EBIT Ratio	67.27	12.80	9.65	33.39	-	-	Upgrade
EV/FCF Ratio	-	-	17.58	-	-	-	Upgrade
Debt / Equity Ratio	0.22	0.21	0.21	0.31	-0.01	-1.92	Upgrade
Debt / EBITDA Ratio	2.51	1.66	1.23	1.97	0.55	-	Upgrade
Debt / FCF Ratio	-	-	3.29	-	-	-	Upgrade
Asset Turnover	0.32	0.31	0.41	0.28	0.21	0.14	Upgrade
Quick Ratio	1.44	1.45	2.56	1.70	0.35	0.10	Upgrade
Current Ratio	1.89	1.85	2.98	2.12	1.44	0.16	Upgrade
Return on Equity (ROE)	1.18%	15.12%	12.81%	-	-	-	Upgrade
Return on Assets (ROA)	0.52%	3.02%	6.04%	1.34%	-1.68%	-3.85%	Upgrade
Return on Capital (ROIC)	0.61%	3.54%	7.28%	-	-	-4.38%	Upgrade
Return on Capital Employed (ROCE)	0.90%	5.50%	8.90%	3.00%	-4.20%	15.80%	Upgrade
Earnings Yield	1.65%	17.55%	8.60%	239.40%	-	-	Upgrade
FCF Yield	-5.15%	-2.72%	5.33%	-8.58%	-	-	Upgrade
Buyback Yield / Dilution	15.20%	4.05%	-23.70%	40.17%	-	-	Upgrade
Total Shareholder Return	15.20%	4.05%	-23.70%	40.17%	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.