investorscraft@gmail.com

Intrinsic Value of ProFrac Holding Corp. (ACDC)

Previous Close$7.44
Intrinsic Value
Upside potential
Previous Close
$7.44

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

ProFrac Holding Corp. operates in the energy services sector, specializing in hydraulic fracturing and well stimulation services for the oil and gas industry. The company generates revenue primarily through contract-based services, including pressure pumping, proppant delivery, and logistics support, catering to upstream exploration and production firms. Its operations are concentrated in North America, particularly in key shale basins, where it competes with larger integrated service providers and regional players. ProFrac’s market position is defined by its asset-light approach and focus on operational efficiency, though it faces cyclical demand tied to oilfield activity levels. The company’s ability to scale services in response to customer needs provides flexibility, but its profitability is sensitive to commodity price volatility and capital discipline in the E&P sector. ProFrac’s niche expertise in high-intensity fracturing jobs differentiates it, but broader industry consolidation and technological advancements pose competitive challenges.

Revenue Profitability And Efficiency

ProFrac reported revenue of $2.19 billion for FY 2024, underscoring its scale in the pressure pumping market. However, net income was negative at -$219.9 million, reflecting margin pressures from elevated input costs and pricing competition. Operating cash flow of $367.3 million suggests some operational resilience, but the absence of disclosed capital expenditures limits a full assessment of reinvestment efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.29 indicates weak earnings power amid industry headwinds. With no disclosed capital expenditures, the return on invested capital cannot be calculated, but the negative net income implies suboptimal capital allocation. The $367.3 million operating cash flow provides a partial offset, though debt servicing costs may constrain flexibility.

Balance Sheet And Financial Health

ProFrac’s balance sheet shows $14.8 million in cash against $1.27 billion in total debt, signaling high leverage and liquidity risks. The debt-heavy structure amplifies vulnerability to interest rate fluctuations and operational downturns. Absent dividend payouts, the company prioritizes debt management, but refinancing risks persist given the cyclical nature of its business.

Growth Trends And Dividend Policy

Growth is tethered to oilfield activity, which remains volatile due to macroeconomic and environmental pressures. ProFrac has not instituted a dividend, consistent with its focus on debt reduction and operational stability. Future expansion likely hinges on strategic acquisitions or technological differentiation, though near-term prospects are tempered by industry-wide capex constraints.

Valuation And Market Expectations

The market likely prices ProFrac at a discount to peers due to its leveraged balance sheet and cyclical exposure. Negative earnings and high debt suggest skepticism about near-term turnaround potential. Valuation metrics are challenged without positive net income, though cash flow generation could support a distressed asset narrative if operational improvements materialize.

Strategic Advantages And Outlook

ProFrac’s asset-light model and basin-specific expertise offer niche advantages, but macroeconomic and competitive pressures dominate the outlook. Success depends on stabilizing margins, reducing leverage, and adapting to energy transition trends. The company’s ability to navigate cyclical downturns while investing in efficiency will be critical to long-term viability.

Sources

Company filings (CIK: 0001881487), disclosed financials for FY 2024

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