Fair Value
- Price
- $13.99
- Fair value
- $17.11
- Fair value multiple
- 7.0x
- Adjusted EPS growth rate
- -15.3%
- Trailing 12M adjusted EPS
- —
Results are highly cyclical for DO, so multiple-based fair value is less reliable here.
| FY | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2023 | 2024E | 2025E | 2026E |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| High | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 16.70 | — | — | — |
| Low | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.26 | — | — | — |
| Adj EPS | -0.05 | 1.75 | 5.12 | 6.54 | 9.42 | 9.90 | 6.70 | 6.92 | 4.99 | 4.78 | 3.27 | 3.07 | 1.17 | 0.82 | -1.17 | -2.64 | -9.10 | 0.48 | 0.51E | 2.00E | 2.56E |
| Chg/Yr | — | — | +193% | +28% | +44% | +5% | -32% | +3% | -28% | -4% | -32% | -6% | -62% | -30% | -243% | — | — | — | +7% | +290% | +28% |
| Div | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.76 | 4.14 | 0.52 | 0.52 | 0.50 | 0.52 | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — |
How these numbers are calculated
Fair value (7.0x) multiplies each year's earnings per share by a growth-based multiple: steady growers (5–15% a year) get 15x, faster growers get their growth rate as the multiple (capped at 30x), and slower growers step down below 15x. DO has grown earnings about -15.3% a year, so the line uses 7.0x.
Earnings are adjusted figures on the same basis analysts forecast, built from reported quarters; years beyond the last completed fiscal year use the analyst consensus (dashed). The verdict calls a stock over- or undervalued only when the price sits more than 10% from the fair value line.
Last reported earnings Page refreshed every 6 hours; earnings history dailyAbout this data
Explore More
Compare equities side by side
Stocks breaking to new annual highs
S&P 500 oversold value screener
Relative strength momentum leaders
Upcoming earnings dates & reports
Filter and sort all 500 stocks
Today's biggest gainers and losers
Visual sector performance
