investorscraft@gmail.com

Intrinsic ValueCore Laboratories N.V. (0Q82.L)

Previous Close£18.40
Intrinsic Value
Upside potential
Previous Close
£18.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Core Laboratories N.V. operates as a specialized service provider in the oil and gas industry, focusing on reservoir description and production enhancement. The company’s Reservoir Description segment delivers critical analytical services to characterize reservoir rock and fluids, aiding clients in optimizing hydrocarbon recovery. Its Production Enhancement segment offers integrated solutions for well completions, perforations, and stimulations, enhancing operational efficiency. With operations spanning 50 countries, Core Labs leverages technical expertise and proprietary studies to maintain a competitive edge in a cyclical industry. The company’s revenue model is service-driven, relying on laboratory-based diagnostics and field services tailored to upstream oil and gas operators. Its market position is reinforced by a global footprint and deep technical capabilities, though it remains exposed to oil price volatility and capital expenditure trends in the energy sector. Core Labs differentiates itself through innovation, joint industry studies, and a consultative approach to reservoir optimization.

Revenue Profitability And Efficiency

In FY 2023, Core Laboratories reported revenue of €509.8 million, with net income of €36.7 million, reflecting a recovery in oilfield services demand. Diluted EPS stood at €0.77, while operating cash flow reached €24.8 million, indicating modest cash generation. Capital expenditures of €10.6 million suggest disciplined reinvestment, though free cash flow remains constrained by debt servicing needs.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to oil and gas activity levels, with a beta of 2.67 highlighting sensitivity to energy market cycles. Core Labs’ capital efficiency is challenged by its debt-heavy structure, though its asset-light service model helps mitigate fixed-cost pressures. The absence of dividends underscores a focus on deleveraging and operational flexibility.

Balance Sheet And Financial Health

Core Labs’ balance sheet shows €15.1 million in cash against €205.2 million in total debt, signaling elevated leverage. The lack of a dividend policy aligns with prioritizing debt reduction. Liquidity remains adequate for near-term obligations, but sustained free cash flow generation is critical to improving financial stability.

Growth Trends And Dividend Policy

Growth is contingent on oilfield spending rebounds, with no dividend payouts in FY 2023. The company’s cyclical exposure limits visibility into consistent earnings expansion, though its niche expertise provides a foundation for recovery during industry upswings.

Valuation And Market Expectations

Market expectations appear cautious, given the company’s high beta and leveraged position. Valuation metrics are likely discounted for cyclical risks, though technical differentiation could support premium pricing during energy sector recoveries.

Strategic Advantages And Outlook

Core Labs’ strategic advantages lie in its technical specialization and global reach, but its outlook remains tethered to oil price trends and client capex. A focus on high-margin reservoir analytics and cost discipline may bolster resilience in volatile markets.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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