investorscraft@gmail.com

Intrinsic Value of Team, Inc. (TISI)

Previous Close$17.97
Intrinsic Value
Upside potential
Previous Close
$17.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Team, Inc. operates in the industrial services sector, specializing in asset integrity management and maintenance solutions for energy, power, and industrial clients. The company generates revenue through inspection, assessment, and repair services, leveraging proprietary technologies to enhance operational safety and efficiency. Its core markets include oil and gas, petrochemicals, and power generation, where it competes with larger diversified service providers by emphasizing niche expertise and localized service delivery. Team, Inc. positions itself as a high-touch solutions provider, focusing on critical infrastructure maintenance to mitigate operational risks for clients. The company’s market position is bolstered by its technical certifications and long-term customer relationships, though it faces pricing pressure from larger competitors. Its ability to adapt to cyclical industry demand and regulatory changes remains a key factor in sustaining its competitive edge.

Revenue Profitability And Efficiency

Team, Inc. reported revenue of $852.3 million for FY 2024, reflecting its scale in industrial services. However, net income stood at -$38.3 million, with diluted EPS of -$8.64, indicating profitability challenges. Operating cash flow was $22.8 million, while capital expenditures totaled -$9.5 million, suggesting restrained reinvestment. The company’s efficiency metrics highlight ongoing cost pressures and margin compression in a competitive market.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore weak earnings power, likely due to operational inefficiencies or pricing pressures. Operating cash flow, though positive, is insufficient to offset profitability struggles. Capital expenditures are modest, indicating limited near-term growth investments. The company’s ability to improve capital efficiency hinges on optimizing service delivery and cost structures.

Balance Sheet And Financial Health

Team, Inc. holds $35.5 million in cash and equivalents against $368.5 million in total debt, signaling a leveraged position. The debt burden may constrain financial flexibility, particularly given inconsistent profitability. Shareholders’ equity is likely under pressure, as evidenced by negative net income and high debt levels. Liquidity management will be critical to navigating cyclical industry downturns.

Growth Trends And Dividend Policy

Revenue trends suggest stable demand, but profitability challenges persist. The company does not pay dividends, prioritizing cash retention for debt servicing and operational needs. Growth prospects depend on market recovery in energy and industrial sectors, as well as execution on cost-saving initiatives. Strategic acquisitions or technological advancements could provide upside, though near-term headwinds remain.

Valuation And Market Expectations

The market likely prices Team, Inc. at a discount due to its weak profitability and high leverage. Investors may view the stock as speculative, with valuation contingent on turnaround potential. Sector-wide multiples and peer comparisons would provide further context, but the company’s financial struggles dominate current investor sentiment.

Strategic Advantages And Outlook

Team, Inc.’s niche expertise and long-term client relationships are key strengths, but operational and financial challenges temper optimism. The outlook depends on improving margins, reducing debt, and capitalizing on industrial maintenance demand. Macroeconomic factors, including energy sector volatility, will significantly influence performance. Successful execution of restructuring efforts could restore investor confidence over time.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount