investorscraft@gmail.com

Intrinsic ValueMagseis Fairfield ASA (0QWE.L)

Previous Close£7.93
Intrinsic Value
Upside potential
Previous Close
£7.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Magseis Fairfield ASA is a specialized geophysical survey company operating in the oil and gas equipment and services sector, providing ocean bottom seismic (OBS) solutions to energy companies globally. The company’s core revenue model revolves around marine data acquisition services, which support oil and gas exploration, field development, and production monitoring. Its proprietary Echova platform integrates advanced node-based seismic technology with customer workflows, offering a differentiated approach to underwater seismic data collection. Magseis Fairfield serves a niche but critical segment of the energy industry, positioning itself as a technology-driven provider in a market dominated by larger, diversified competitors. The company’s focus on high-resolution ocean bottom nodes (OBN) enhances its value proposition, particularly in complex offshore environments where traditional seismic methods fall short. Despite operating in a cyclical industry, Magseis Fairfield has carved out a defensible position by leveraging its proprietary systems and collaborative customer engagements.

Revenue Profitability And Efficiency

In FY 2021, Magseis Fairfield reported revenue of NOK 258.1 million, reflecting its reliance on project-based contracts in a challenging energy market. The company posted a net loss of NOK 32.3 million, with diluted EPS of -NOK 0.17, indicating ongoing profitability pressures. Operating cash flow was positive at NOK 6.8 million, though capital expenditures of NOK 12.9 million suggest continued investment in node technology and fleet capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income and modest operating cash flow highlight earnings volatility tied to oil and gas exploration cycles. Capital efficiency remains constrained by the capital-intensive nature of seismic services, with reinvestment needs outweighing near-term cash generation. The diluted EPS of -NOK 0.17 underscores the challenges of scaling profitability in a competitive and cyclical sector.

Balance Sheet And Financial Health

Magseis Fairfield’s balance sheet shows NOK 28.6 million in cash and equivalents against total debt of NOK 55.9 million, indicating moderate leverage. The absence of dividends aligns with its focus on preserving liquidity for operational and technological investments. The company’s financial health is contingent on stabilizing cash flows and managing debt obligations amid fluctuating demand for seismic services.

Growth Trends And Dividend Policy

Growth is driven by adoption of OBN technology, though FY 2021 results reflect subdued activity in oil and gas exploration. The company has no dividend policy, reinvesting cash flows into its node-based seismic systems. Future trends hinge on energy sector recovery and increased demand for high-resolution seismic data in offshore projects.

Valuation And Market Expectations

With a beta of 2.19, Magseis Fairfield’s stock exhibits high sensitivity to energy market volatility. The lack of a reported market cap suggests limited liquidity or private ownership stakes. Investors likely price in long-term potential for OBN adoption, balanced against near-term cyclical risks.

Strategic Advantages And Outlook

Magseis Fairfield’s strategic edge lies in its proprietary Echova platform and OBN expertise, which cater to precision-driven offshore projects. The outlook depends on oil and gas investment cycles, but technological differentiation positions the company to capture demand for advanced seismic solutions. Execution risks include competition and capital discipline in a recovering but uncertain energy market.

Sources

Company description, financials, and beta sourced from publicly available market data and company filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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