Weatherford International PLC (WFRD) intrinsic value & 10-year financials
Weatherford International PLC (WFRD) has a Graham intrinsic value of $125.34 per share. At $76.19 on Oct 17, 2026, the stock trades 39% below that value. Over the last 10 fiscal years revenue shrank 1.7% a year to $4.9B, with an average return on invested capital of 7.6%.
- Graham intrinsic value
- $125.34
- Share price (Oct 17, 2026)
- $76.19
- Price vs Graham value
- 39% below
- Market cap
- $5.5B
- Revenue (FY2025)
- $4.9B
- Revenue growth (10-yr CAGR)
- -1.7%
- ROIC (10-yr avg)
- 7.6%
- Free cash flow (FY2025)
- $450.0M
WFRD 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $4.9B | $431.0M | $5.93 | $450.0M | 15.4% | 29.4% |
| FY2024 | $5.5B | $506.0M | $6.75 | $493.0M | 17.0% | 37.1% |
| FY2023 | $5.1B | $417.0M | $5.66 | $623.0M | 16.0% | 41.1% |
| FY2022 | $4.3B | $26.0M | $0.36 | $217.0M | 9.5% | 10.9% |
| FY2021 | $3.6B | -$450.0M | -$6.43 | $237.0M | 3.2% | 5.4% |
| FY2020 | $3.7B | -$1.9B | -$27.44 | $56.0M | -40.3% | -43.7% |
| FY2019 | $5.0B | $3.7B | — | — | — | 95.0% |
| FY2018 | $5.4B | -$2.8B | — | -$428.0M | -38.5% | -43.4% |
| FY2017 | $5.7B | -$2.8B | — | -$613.0M | -37.4% | -29.0% |
| FY2016 | $5.7B | -$3.4B | -$3.82 | -$518.0M | -39.2% | -26.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Weatherford International plc is facing top-line stagnation, with revenue contracting over the decade.
Weatherford International plc has historically struggled to out-earn its cost of capital, averaging just 7.6% ROIC.
Over the decade, Weatherford International plc shows that management has aggressively returned capital to shareholders by retiring 91.8% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Weatherford International plc is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $125.34 per share.