VAL · Energy(drilling oil & gas wells) · 10 years of annual accounts filed with the SEC · latest fiscal year ended 2025-12-31
Signed in, this page also says what this company is inside your own portfolio: its weight, its share of your risk, and what buying or selling some of it would change. Sign in ›
Valaris Ltd reported revenue of $11.9 million in fiscal 2025, after shrinking 42.9% a year over the previous 9 years. Its operating margin widened from -7.2% in 2017 to 4008.4%, and it earned 2.5% on its invested capital in the latest year. Of the $971.2 million its operations generated over 10 years, 307.4% went back into the business and 89.7% to acquisitions. On the accounting screens, it passes 8 of 9 Piotroski tests, its Altman Z'' of 4.29 is in the safe zone and its Beneish M-score is below the -1.78 line; 1 of the six cross-checks between its statements fires.
Revenue, fiscal 202511.9M-42.9% a year over 9 years
Operating margin4008.4%gross margin -13595.0%
Return on invested capital2.5%0.1% on average over 4 years
Free cash flow after stock pay177.5M1491.6% of revenue
Net debt ÷ EBITDA0.8×net debt 486.6M
Piotroski F-score8/9tests of improvement passed
Is it growing?
Revenue and the operating income it turns into. Growth that does not reach operating income is growth bought with margin.
RevenueOperating income
-6.0B-4.0B-2.0B02.0B4.0B
2017Revenue 1.8BOperating income -132.0M
2018Revenue 1.7BOperating income -235.9M
2019Revenue 2.1BOperating income -669.8M
2020Revenue 1.4BOperating income -4.3B
2021
2021
2022Revenue 9.2MOperating income 37.2M
2023Revenue 8.4MOperating income 53.5M
2024Revenue 9.6MOperating income 352.3M
2025Revenue 11.9MOperating income 477.0M
2017201820192020202120212022202320242025
Compound growth a year
3 yrs
5 yrs
9 yrs
Revenue
+9.0%
—
-42.9%
Operating income
+134.1%
—
—
Net income
+77.2%
—
—
Earnings per share
+81.1%
—
—
Shares
-2.1%
—
—
Falling shares are buybacks: each remaining share owns more of the company.
Does it earn more than its capital costs?
Margins say how much of each sale is kept; return on invested capital says how much the business earns on the money it needs to operate. Growth only creates value when that return is above the cost of the capital.
Needs a cost of capital, which comes from the valuation below.
Return on equity
31.0%
Return on assets
18.5%
Asset turnover
0.00×
Overheads (SG&A)
816.0% of revenue
Is the profit cash, and where does the cash go?
Net income is an accounting opinion; free cash flow is what was left in the bank after investing. Stock-based pay does not leave the bank — shareholders pay it through dilution — so it is shown taken off as well.
Net incomeFree cash flowAfter stock-based pay
-6.0B-4.0B-2.0B02.0B
2017Net income -303.7MFree cash flow -277.3MAfter stock-based pay -311.5M
2018Net income -639.7MFree cash flow -482.4MAfter stock-based pay -512.3M
2019Net income -198.0MFree cash flow -503.9MAfter stock-based pay -541.2M
2020Net income -4.9BFree cash flow -345.5MAfter stock-based pay -366.9M
2021
2021
2022Net income 176.5MFree cash flow -80.0MAfter stock-based pay -97.4M
2023Net income 865.4MFree cash flow -428.6MAfter stock-based pay -455.9M
2024Net income 373.4MFree cash flow -99.7MAfter stock-based pay -127.4M
2025Net income 982.8MFree cash flow 202.7MAfter stock-based pay 177.5M
2017201820192020202120212022202320242025
Where 10 years of operating cash went, 2017–2025
971.2M generated by the business. Each band is its share of that total.
Reinvested in the business 307%3.0B
Acquisitions 90%871.6M
Dividends 4%36.2M
Share buybacks 44%425.0M
More than it generated: funded with cash or new debt -345%-3.3B
Over the same years it paid 220.4M in stock. 204.6M of the buybacks went beyond offsetting that dilution.
Per share
Earnings per shareFree cash flow per shareDividend per share
$-30.00$-20.00$-10.00$0.00$10.00$20.00
2017
2018
2019
2020Earnings per share $-24.41Free cash flow per share $-1.74Dividend per share $0.00
2021
2021
2022Earnings per share $2.33Free cash flow per share $-1.06
2023Earnings per share $11.51Free cash flow per share $-5.70
2024Earnings per share $5.12Free cash flow per share $-1.37
2025Earnings per share $13.86Free cash flow per share $2.86
2017201820192020202120212022202320242025
Shares outstanding
Diluted shares
50.0M100.0M150.0M200.0M
2017
2018
2019
2020Diluted shares 198.9M
2021
2021Diluted shares 199.6M
2022Diluted shares 75.6M
2023Diluted shares 75.2M
2024Diluted shares 72.9M
2025Diluted shares 70.9M
2017201820192020202120212022202320242025
How strong is the balance sheet?
Debt is not bad in itself; debt the business cannot service in a bad year is. Net debt is debt minus cash, and below zero the company holds more cash than it owes.
Net debt
-2.0B02.0B4.0B6.0B
2017Net debt 4.3B
2018Net debt 4.7B
2019Net debt 6.0B
2020Net debt -325.8M
2021Net debt -62.8M
2021Net debt -63.4M
2022Net debt -181.7M
2023Net debt 458.8M
2024Net debt 714.5M
2025Net debt 486.6M
2017201820192020202120212022202320242025
Net debt ÷ EBITDA
0.8×
Interest coverage
— operating income ÷ interest
Current ratio
1.77 current assets ÷ current liabilities
Cash conversion cycle
— collects in 14563d
Three classic screens of the accounts
Each asks a different question of the same statements — is it improving, does it look like a company heading for distress, do the accounts resemble ones that were manipulated. None is a verdict; each shows what moves it.
Piotroski F-score
Is the business improving? Nine yes-or-no tests, this year against last.
8of 9 tests passed
✓ProfitableReturn on assets above zeropassed
✓Cash from operationsOperating cash flow above zeropassed
✓Profitability improvedReturn on assets higher than a year beforepassed
✕Profit backed by cashOperating cash flow above net income (low accruals)failed
✓Less long-term debtLong-term debt as a share of assets fellpassed
✓More liquidCurrent ratio higher than a year beforepassed
✓No new sharesShare count did not growpassed
✓Better gross marginGross margin higher than a year beforepassed
✓Sells more per assetAsset turnover higher than a year beforepassed
Where it misleads: it measures change, not level. An excellent business that stood still for a year scores low; a poor one recovering from a disaster scores high.
Altman Z''-score
Does the balance sheet look like those of companies that went bankrupt?
4.29safe zone
1.12.6
Working capital ÷ assets 0.10 × 6.56+0.66
Retained earnings ÷ assets 0.45 × 3.26+1.46
Operating income ÷ assets 0.09 × 6.72+0.60
Equity ÷ liabilities 1.49 × 1.05+1.56
Where it misleads: buybacks. A company that returns so much cash that its equity turns small or negative sinks the last two ratios without being anywhere near bankruptcy. Banks and insurers do not fit the model at all.
Beneish M-score
Do the accounts resemble those of companies that manipulated their earnings?
-1.83below the -1.78 line
-1.78
Receivables vs sales 0.67+0.62
Gross margin slipping 1.34+0.71
Soft assets 1.18+0.48
Sales growth 1.24+1.11
Slower depreciation 0.91+0.10
Overheads vs sales 0.67-0.12
Profit not in cash 0.08+0.39
Leverage rising 0.84-0.27
Where it misleads: fast growth and acquisitions. Sales growth carries a heavy weight, so a company growing 50% a year scores like a suspect without having done anything. It is a screen from a 1999 study, not an accusation.
Where the statements disagree
Cross-checks between the income statement, the balance sheet and the cash flow for the latest year, each with the benign reading and the worrying one.
Reported profit comfortably exceeds the cash generated (983M against 546M).
Benign
Growth consuming working capital, or the seasonality of the year-end.
Worrying
Profit held up by accounting entries that do not turn into money.
What is it worth, under which assumptions?
A company is worth the cash it will generate, brought back to today. This model projects revenue with growth that fades over the years, applies a free cash flow margin, and discounts the result at the cost of capital. Every assumption says where it came from, and all of them can be changed.
With a free cash flow margin at or below zero in year ten, the business never generates cash for its owners and a DCF says nothing useful. Set a positive margin for year ten to see what it would take.
What it has filed lately
The last twelve months at the SEC, most important first: annual and quarterly reports, events, large holders and insiders.
Every Form 4 filed in the last twelve months, read line by line: 6 filings by 5 people. Open-market purchases and sales are counted apart from awards, option exercises and shares withheld for taxes.
Bought on the open market—none in the period
Sold on the open market—none in the period
Under pre-arranged plans—of the sales followed a 10b5-1 plan set months earlier
A Form 4 says what happened, when, how many shares and at what price. It does not say why: a sale can be diversification, a tax bill or a plan fixed months earlier, and an award is pay, not a purchase. Nothing here is a reason to buy or sell anything.
Which large funds report holding it
From the Form 13F of the 28 institutions followed on this site, as of the end of their last reported quarter. A 13F is filed up to 45 days later and shows only long positions in US-listed shares.
Accounts from the company's own SEC filings; lines some companies do not report are shown as a dash rather than estimated. The risk-free rate is the 10-year US Treasury yield. A DCF is a way of making assumptions explicit, not a forecast: it states what the company would be worth if the assumptions held. The scores are screens that point where to look, not verdicts. Nothing here is a recommendation to buy or sell.
