VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VALValaris Limited
$76.36$5.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksVALCash Flow

Valaris Limited (VAL) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion remains strained, as demonstrated by a negative free cash flow margin of -5.6% in 2026Q1 and a high CapEx/Revenue ratio of 21.7%.

VAL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations457.74M546.2M355.4M267.5M127M-66M-251.7M-276.9M-55.7M259.4M1.08B1.7B2.05B1.98B2.19B732.3M818.1M1.24B1.16B1.24B947.5M354.3M258.5M289.1M210.1M421.5M137.8M115M448.7M336.6M198.6M
Operating CF Margin %-23.06%15.04%14.99%7.93%-5.36%-17.64%-13.49%-3.27%14.07%38.81%41.79%45%45.81%60.1%25.76%48.21%63.68%47.23%57.93%52.25%33.84%33.66%36.56%30.1%51.57%25.81%31.62%55.18%41.3%42.36%
Operating CF Growth %854.44%53.69%32.86%110.63%292.42%73.78%9.1%-397.13%-121.47%-75.92%-36.55%-17.34%3.72%-9.45%198.66%-10.49%-33.98%7.08%-6.82%31.08%167.43%37.06%-10.58%37.6%-50.15%205.88%19.83%-74.37%33.3%69.49%134.75%
Net Income1B717.5M369.8M866.8M181.8M-4.49B-4.86B-192.2M-632.1M-305.1M865.5M-1.47B-3.9B1.42B1.17B600.4M579.5M779.4M1.15B992M769.7M294.2M102.8M108.3M59.3M207.3M85.4M6.7M253.9M233.9M95.4M
Depreciation & Amortization155.9M146.3M122.1M101.1M91.2M225.7M547M592.9M479.7M445.7M446.2M573.4M530M467.8M410.2M418.9M216.3M205.9M189.5M184.3M175M154.8M144.1M135M123.8M124.4M98.7M98.2M83.5M104.8M81.8M
Stock-Based Compensation26M25.2M27.7M27.3M17.4M021.4M37.3M41.6M53.4M39.6M40.2M45.1M50.3M53.2M044.5M35.5M27.3M36.9M21.9M5.2M2.1M6M4M3M7M1M000
Deferred Taxes-675.4M-515.1M5.8M-786.4M7.9M-39.5M-105.7M23.9M56.6M55M28.7M-158M-123.5M6.2M18M-19.6M14.3M19.8M2.2M400K15.9M1.5M23.9M28.1M6.8M28.7M22M19.5M50.6M55.7M38.6M
Other Non-Cash Items-20.36M128.6M-35.8M-63.1M-164.7M4.17B4.17B-686.3M1.03B810.4M415.3M3.71B5.29B195.3M607.2M450.9M63.2M4.1M-560.2M6.3M-289.1M-170.2M63.7M-154.3M138.2M-81.9M-109.3M168.6M59.7M-266.8M-45.2M
Working Capital Changes-29.4M43.7M-134.2M121.8M-6.6M73.2M-22M-52.5M-18M65.4M-8.2M-84M93.3M-151.1M59.1M-766M-80M195M348M23M255M69M-78M166M-122M140M34M-179M1M209M28M
Change in Receivables00-64.9M44.9M-6.9M053.3M0-6.2M83.2M222.3M269.5M-38.5M-46.7M59.1M0110.9M185M-110M-44M-69M-86M-33M13M-30M43M-71M57M39M-46M-50M
Change in Inventory000000000000000000-526M-564M-272M-195M-322.9M0-269M-212M-62M-375M-354M-64M-27M
Change in Payables00000000-9M-3.8M0000000011M6M-6M3M-100K0-13M-3M-5M1M-1M3M-2M
Cash from Investing-218.1M-205.6M-452.3M-665.8M-16.7M-3.7M-42M1.05B-302.2M-403.8M-566.6M-2.05B-2B-1.72B-1.7B-3.36B-715.7M-853.7M-721.8M-512.2M-502M-342.6M-312.8M-77.7M-285.5M-194.8M-235.5M-258.5M-262.4M-279.6M-150.1M
Capital Expenditures-341.06M-343.5M-455.1M-696.1M-207M-58.9M-93.8M-227M-426.7M-536.7M-322.2M-1.62B-1.57B-1.76B-1.71B-741.6M-875.3M-861M-772M-519M-528M-478M-304M-186M-226M-145M-256.1M-248.1M-330.8M-282.3M-176M
CapEx % of Revenue15.41%14.5%19.26%39.01%12.92%4.78%6.57%11.06%25.02%29.12%11.61%39.86%34.32%40.79%47.08%26.09%51.59%44.25%31.51%24.21%29.12%45.66%39.58%23.52%32.37%17.74%47.98%68.22%40.68%34.63%37.54%
Acquisitions110.69M137.9M00055.2M44.6M931.9M-111M-871.6M9.8M1.6M707.3M00-2.66B00000000-99M000000
Investments-------------------------------
Other Investing12.26M02.8M30.3M190.3M07.2M17.7M13.5M2M8.4M-8.7M-430.9M38.8M16M42M159.6M7.3M122.5M6.8M26M135.4M-8.8M70.3M45.5M4.2M600K9.6M68.4M2.7M25.9M
Cash from Financing-103.58M-103.6M-158.3M285.5M-6.4M388.7M522.2M-952.3M188.2M-570.5M529M-191.8M442.7M-577.1M-435.5M2B-192.6M-34.2M-260.4M-665.3M-148M-9.5M-30.7M-5.4M-56.3M-54.5M59.9M-42.2M-118.4M124.5M-44.9M
Debt Issued (Net)000531.2M0390.1M571.3M-928.1M00-37.8M-34.6M1.17B-52.1M-172.5M2.34B-23.4M-17.2M-19M-167.2M-17.1M-58.3M000000000
Equity Issued (Net)-100.89M-100M-126.4M-198.6M000000585.5M300K2.6M22.3M35.8M39.9M-4.6M3.1M-232.4M-485.8M-118.2M67.2M000000000
Dividends Paid0000000-4.5M-17.9M-13.8M-11.6M-141.2M-703M-525.6M-348.1M-153.7M-153.7M-14.2M-14.3M-14.8M-15.3M-15.2M-15.1M-15M-14M-13M-13M-13M000
Share Repurchases-100.89M-100M-126.4M-198.6M000000585.5M02.6M035.8M39.9M-4.6M3.1M-232.4M-485.8M-118.2M67.2M7.8M12.4M19.5M-77.1M16.9M0-74.2M293M0
Other Financing-2.69M-3.6M-31.9M-47.1M-6.4M-1.4M-49.1M-19.7M206.1M-556.7M-7.1M-16.3M-29.8M-21.7M49.3M-86.2M-10.9M-5.9M5.3M2.5M2.6M-3.2M-15.6M9.6M-42.3M-41.5M72.9M-29.2M-118.4M124.5M-44.9M
Net Change in Cash130.6M225.9M-255.2M-112.8M103.9M318.8M228.6M-177.9M-170.3M-714.3M1.04B-543.5M499.2M-321.4M56.1M-620M-90.7M351.8M160.1M63.7M297.3M1.5M-87M206.9M-131.7M172.2M-37.8M-185.7M67.9M181.5M3.6M
Free Cash Flow116.68M202.7M-99.7M-428.6M-80M-124.9M-345.5M-503.9M-482.4M-277.3M755.2M78.4M487.4M217M473.9M-9.3M-57.2M378.2M385.3M723M419.5M-123.7M-45.5M103.1M-15.9M276.5M-118.3M-133.1M117.9M54.3M22.6M
FCF Margin %5.27%8.56%-4.22%-24.02%-4.99%-10.13%-24.21%-24.54%-28.29%-15.05%27.2%1.93%10.68%5.02%13.02%-0.33%-3.37%19.44%15.72%33.73%23.13%-11.82%-5.92%13.04%-2.28%33.83%-22.16%-36.6%14.5%6.66%4.82%
FCF Growth %43.1%303.31%76.74%-435.75%35.95%63.85%31.43%-4.46%-73.96%-136.72%863.27%-83.91%124.61%-54.21%5195.7%83.74%-115.12%-1.84%-46.71%72.35%439.13%-171.87%-144.13%748.43%-105.75%333.73%11.12%-212.89%117.13%140.27%138.57%
FCF per Share1.692.86-1.37-5.70-1.06-1.67-4.61-5.47-4.43-3.0510.051.358.423.768.25-0.19-1.6210.7710.8519.6510.98-3.25-1.212.75-0.458.01-3.40-3.873.351.520.68
FCF Conversion (FCF/Net Income)0.12x0.56x0.95x0.31x0.72x0.01x0.05x1.40x0.09x-0.85x1.21x-1.06x-0.53x1.41x2.07x1.22x1.41x1.59x1.01x1.25x1.23x1.20x2.51x2.67x3.54x2.03x1.61x17.16x1.77x1.44x2.08x
Interest Paid0078.3M044.2M0190M000000000000000000000000
Taxes Paid0055.6M05.6M048.5M000000000000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical Revenue Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

As reported in recent financial statements, Valaris exhibits a persistent disconnect between net income and operating cash flow, evidenced by an OCF/NI ratio that plummeted to -4.57 in 2026Q1, suggesting that reported profits are frequently decoupled from the actual cash generated by core operations.

The extreme volatility in the OCF/NI ratio indicates that accounting adjustments and non-operating items are significantly inflating net income figures relative to cash reality. Investors should monitor this divergence closely, as it implies that the company's reported profitability may not be translating into the liquidity required to sustain its high-cost asset base.

Free Cash Flow Remains Erratic

Based on the provided quarterly data, Valaris has struggled to maintain positive free cash flow, with the company reporting a negative FCF margin of -5.6% in 2026Q1, highlighting the difficulty of achieving self-sustaining cash generation amidst a challenging and capital-intensive offshore drilling environment.

The erratic FCF trajectory suggests that the company's capital expenditure requirements often outpace its operational cash inflows. This pattern may indicate that the business is currently in a phase where it must consume cash to maintain its fleet, rather than generating surplus capital for shareholders.

Capital Intensity Pressures Cash Reserves

According to historical cash flow filings, Valaris maintains a high capital intensity, with CapEx/Revenue ratios reaching as high as 21.7% in 2026Q1, which underscores the significant financial burden of maintaining and reactivating high-spec drilling assets in a competitive and technically demanding global market.

The elevated level of capital expenditure relative to revenue suggests that the company is heavily reinvesting to keep its fleet operational. This high barrier to entry in terms of maintenance costs may limit the company's ability to pivot quickly if market conditions for dayrates deteriorate further.

Working Capital Swings Impact Liquidity

As indicated by quarterly cash flow data, Valaris experiences significant working capital volatility, including a notable $147.1 million outflow in 2024Q2, which suggests that the timing of contract payments and operational expenses creates substantial, unpredictable fluctuations in the company's available short-term liquidity.

These working capital swings appear to be a byproduct of the project-based nature of offshore drilling contracts, where large mobilization fees and milestone payments create lumpy cash inflows. The lack of consistency in these cycles warrants further investigation into the company's ability to manage its cash position during periods of low contract activity.

Capital Allocation Prioritizes Fleet Maintenance

Based on reported figures, Valaris has directed its capital primarily toward fleet maintenance and opportunistic share repurchases, such as the $77.0 million spent on buybacks in 2025Q3, reflecting a management strategy that balances shareholder returns with the ongoing necessity of preserving its core drilling assets.

The decision to engage in share repurchases while simultaneously managing high reactivation costs suggests a management team attempting to signal confidence in the company's long-term value. However, investors should monitor whether these buybacks are sustainable if the current cash flow volatility persists or if market conditions for offshore drilling weaken.

VAL — Frequently Asked Questions

Quick answers to the most common questions about buying VAL stock.

How much cash does Valaris Limited (VAL) generate from operations?

Valaris Limited (VAL) generated $546.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Valaris Limited's free cash flow?

Valaris Limited (VAL) generated $202.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Valaris Limited's capital expenditure (CapEx)?

Valaris Limited (VAL) spent $343.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Valaris Limited distribute cash to shareholders?

In 2025, Valaris Limited (VAL) spent $100.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.