| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | 2 | 1 | — | 3 | — | 4 | 1 |
| Sell | — | — | — | — | — | — | — | — | 1 | — | — | 5 |
| total | individual payouts | |
|---|---|---|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | ‡‡‡‡‡ |
|
| 2025 | 0.01 |
—
|
| 2024 | 0.32 |
—
—
—
—
—
|
| 2023 | ‡‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 102.60 | 62.50 | 380.70 | 224.60 |
| Receivables | 56.20 | 184.30 | 191.80 | 192.50 |
| Inventory | — | — | — | — |
| Other | 240.10 | 261.40 | 187.60 | 166.90 |
| 409.90 | 516.60 | 768.40 | 596.80 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 35.50 | 81.60 | 33.80 | 61.60 |
| ST’ Debt | 82.90 | 118.10 | 129.30 | — |
| Other | 63.20 | 84.20 | 56.20 | 42.40 |
| 360.40 | 409.60 | 350.70 | 235.70 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡ |
| Cash Flow | — | ‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 247.00 | 232.30 | — | — |
—
|
| ’25 | 216.60 | 267.70 | 277.10 | 259.40 |
1,020.80
|
| ’24 | 234.00 | 271.90 | 241.60 | 263.10 |
1,010.60
|
| ’23 | 172.00 | 187.50 | 191.50 | 220.60 |
771.60
|
| ’22 | 82.00 | 105.30 | 107.90 | 148.60 |
443.80
|
| ’21 | 48.40 | 54.80 | 73.00 | 69.10 |
245.30
|
| ’20 | 104.10 | 84.00 | 59.20 | 60.20 |
307.50
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 48.10 | (21.80) | — | — |
—
|
| ’25 | 138.70 | 6.30 | 72.10 | 34.80 |
251.90
|
| ’24 | 23.90 | 16.00 | 48.40 | (11.00) |
77.30
|
| ’23 | (8.20) | 2.40 | 34.50 | (79.40) |
(50.70)
|
| ’22 | (14.70) | (8.50) | 8.20 | 77.50 |
62.50
|
| ’21 | (16.70) | (10.90) | (7.00) | (24.30) |
(58.90)
|
| ’20 | (5.30) | (5.20) | (5.80) | (38.50) |
(54.80)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (134.80) | (30.10) | — | — |
—
|
| ’25 | 113.60 | (7.10) | 38.20 | 18.70 |
163.40
|
| ’24 | 5.20 | 2.60 | (139.00) | (200.90) |
(332.10)
|
| ’23 | (37.20) | (23.30) | 10.70 | (114.90) |
(164.70)
|
| ’22 | (21.80) | (24.10) | (12.20) | 38.00 |
(20.10)
|
| ’21 | (18.10) | (15.00) | (12.80) | (29.20) |
(75.10)
|
| ’20 | (17.80) | (3.20) | (14.60) | (23.90) |
(59.50)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.09) | (0.79) | — | — |
—
|
| ’25 | (0.07) | 0.14 | 0.10 | 0.00 |
0.17
|
| ’24 | 0.06 | 0.12 | 0.04 | 0.10 |
0.32
|
| ’23 | (0.03) | 0.00 | 0.00 | 0.11 |
0.09
|
| ’22 | (0.35) | (1.09) | (0.30) | (0.09) |
(1.64)
|
| ’21 | (0.46) | (0.44) | (0.24) | (0.34) |
(1.43)
|
| ’20 | (1.58) | (1.66) | (0.78) | (0.44) |
(4.06)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.75 | 4.52 | 3.29 | 1.55 | — | — | — |
Low Price
|
| — | — | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 6.96 | 9.01 | 7.47 | 4.48 | — | — | — |
High Price
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,504 | 2,869 | 2,719 | 2,784 | — | — | — |
Employees
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.18 | 0.27 | 0.37 | 0.37 | — | — | — |
Revenue/Emp
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 443.80 | 771.60 | 1,010.60 | 1,020.80 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.31% | 53.43% | 54.84% | 50.96% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (274.40) | 56.10 | 140.30 | 85.90 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (61.83%) | 7.27% | 13.88% | 8.41% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (292.80) | 22.10 | 82.10 | 45.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 139.00 | 121.40 | 101.50 | 160.70 | — | — | — |
Depreciation
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.49 | 3.16 | 4.03 | 3.89 | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.64) | 0.09 | 0.33 | 0.17 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.35 | (0.21) | 0.31 | 0.96 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.46) | (0.47) | (1.63) | (0.34) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.11) | (0.67) | (1.32) | 0.62 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.03 | 4.03 | 3.96 | 4.66 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 178.40 | 244.27 | 250.89 | 262.34 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 91.50 | 11.47 | 22.39 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.96 | 2.32 | 0.97 | 1.04 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.97 | 1.82 | 0.99 | 0.86 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.40 | 4.39 | 2.99 | 2.77 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (119.26) | (20.57) | (9.11) | 17.30 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 62.50 | (50.70) | 77.30 | 251.90 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (82.60) | (114.00) | (409.40) | (88.50) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (20.10) | (164.70) | (332.10) | 163.40 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (395.70) | 49.50 | 107.00 | 417.70 | — | — | — |
Working Cap'
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,637.00 | 1,701.70 | 2,110.60 | 2,150.30 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,526.50 | 1,599.10 | 2,048.10 | 1,769.60 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 897.80 | 984.00 | 993.30 | 1,222.60 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (9.63%) | 0.73% | 2.53% | 1.28% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.63%) | 6.06% | 7.69% | 6.73% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (32.76%) | 2.35% | 8.30% | 4.06% | ‡‡‡‡‡ | — | — |
ROE
|
Borr Drilling Limited (BORR) has staged a dramatic turnaround from a loss-making startup to an offshore jack-up rig powerhouse, with 2024 revenues soaring 31% to $1.01 billion on surging day rates and high utilization amid post-pandemic energy demand. Stock performance mirrors this volatility, rebounding sharply with oil rallies—like 2022’s 521% surge tied to geopolitical shocks—but now trades cautiously even with high analyst targets and 11% above consensus, hinting at near-term oil-driven pressure. Deep correlations (e.g., r=0.85 between revenue growth and margins) reveal potent operational leverage as rigs shift from idle to high-earning mode.
Profitability has flipped decisively: net income swung from deep 2022 losses to $82 million in 2024, with gross margins climbing to 54.8% and ROE hitting 8.3%, though heavy debt ($2.1B) and share dilution temper per-share gains. Cash flows are turning positive, with FCF projected to flip green in 2025 ($0.24/share), easing capex burdens post-fleet builds. Analysts eye moderated 2025 revenues but a 19% rebound by 2027, with Monte Carlo odds favoring upside if oil holds $75/bbl—yet volatile profits and rig supply risks loom.
At a compelling 1.0x P/S and P/B, BORR looks undervalued versus historical upcycles, supporting a hold-leaning stance amid insider neutrality and 55% odds of 10%+ gains on FCF delivery. Dive into the full analysis for regression insights, peer comps, and AI-driven forecasts unpacking whether BORR’s margin magic and oil beta propel it past consensus downside.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.