Previous Close | $12.86 |
Intrinsic Value | $0.30 |
Upside potential | -98% |
Data is not available at this time.
Core Laboratories N.V. operates as a leading provider of proprietary reservoir description, production enhancement, and reservoir management services to the global oil and gas industry. The company specializes in advanced reservoir optimization technologies, leveraging its expertise in fluid and rock analysis, well integrity, and production diagnostics. Its solutions help clients maximize hydrocarbon recovery while reducing operational risks, positioning it as a trusted technical partner in a capital-intensive and cyclical sector. Core Laboratories serves a diverse clientele, including major integrated oil companies, national oil firms, and independent operators, with a strong presence in key energy markets such as North America, Europe, and the Middle East. The company differentiates itself through high-margin, technology-driven services that enhance reservoir performance, making it a critical enabler of efficient energy extraction in an era of heightened focus on operational efficiency and sustainability.
In FY 2024, Core Laboratories reported revenue of $523.8 million, with net income of $31.4 million, reflecting a recovery in oilfield services demand. Diluted EPS stood at $0.66, indicating modest profitability amid industry volatility. Operating cash flow of $56.4 million and capital expenditures of $13.0 million suggest disciplined capital allocation, though margins remain sensitive to oil price fluctuations and client spending cycles.
The company’s earnings power is tied to its ability to monetize proprietary technologies in reservoir optimization, though cyclical industry dynamics pose challenges. Core Laboratories generated positive operating cash flow, but its capital efficiency is constrained by debt servicing costs, with total debt of $180.1 million outweighing cash reserves of $19.2 million. Shareholder returns are limited, with a nominal dividend of $0.04 per share.
Core Laboratories maintains a leveraged balance sheet, with total debt of $180.1 million against cash and equivalents of $19.2 million. While the company’s operating cash flow covers interest obligations, its financial flexibility is moderated by debt levels. The absence of significant near-term maturities provides stability, but sustained free cash flow generation will be critical to deleveraging and funding growth initiatives.
Growth prospects hinge on increased oilfield activity and adoption of high-value reservoir services, though the dividend policy remains conservative, with a $0.04 per share payout reflecting prioritization of debt reduction. The company’s focus on technology-driven solutions positions it to benefit from long-term industry trends, but near-term growth is likely to mirror broader energy sector investment cycles.
The market appears to price Core Laboratories as a cyclical play, with valuation metrics reflecting tempered expectations for near-term earnings expansion. Investor sentiment is likely influenced by oil price trends and client capex budgets, with the stock’s performance tied to operational execution and margin resilience in a competitive services landscape.
Core Laboratories’ strategic advantages lie in its technical expertise and niche positioning within reservoir optimization. The outlook remains cautiously optimistic, with recovery in global energy investment supporting demand for its services. However, macroeconomic uncertainties and energy transition pressures necessitate ongoing adaptation to maintain relevance in a evolving industry.
Company filings (10-K), investor disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |