investorscraft@gmail.com

Intrinsic ValueAtlas Energy Solutions Inc. (AESI)

Previous Close$11.67
Intrinsic Value
Upside potential
Previous Close
$11.67

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

Atlas Energy Solutions Inc. operates in the energy sector, specializing in the production and distribution of high-quality frac sand, a critical input for hydraulic fracturing in oil and gas extraction. The company’s revenue model is driven by long-term contracts with upstream energy producers, ensuring stable cash flows while also capitalizing on spot market demand during periods of heightened industry activity. Its vertically integrated operations, including mining, processing, and logistics, provide cost efficiencies and reliability, positioning it as a key supplier in the Permian Basin. The company differentiates itself through proprietary logistics solutions, such as its innovative 'last-mile' delivery system, which reduces customer costs and enhances operational stickiness. As the energy sector increasingly prioritizes efficiency and sustainability, Atlas Energy Solutions is well-placed to benefit from its focus on high-quality, locally sourced sand, reducing environmental impact compared to alternatives. The company’s market position is further strengthened by its strategic location near major shale plays, ensuring low transportation costs and competitive pricing power.

Revenue Profitability And Efficiency

In FY 2024, Atlas Energy Solutions reported revenue of $1.06 billion, with net income of $59.9 million, reflecting a net margin of approximately 5.7%. Operating cash flow stood at $256.5 million, though capital expenditures of $374 million indicate significant reinvestment in growth and operational capacity. The diluted EPS of $0.55 suggests moderate profitability relative to its share count, with efficiency metrics likely influenced by industry cyclicality and input cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to secure long-term contracts, providing revenue visibility despite commodity price volatility. Capital efficiency appears constrained by high capex, which may weigh on near-term returns but supports long-term capacity expansion. The balance between reinvestment and profitability will be critical as the company scales its operations in a competitive market.

Balance Sheet And Financial Health

Atlas Energy Solutions holds $71.7 million in cash and equivalents against total debt of $530.1 million, indicating a leveraged but manageable position. The debt level reflects strategic investments in growth, though liquidity coverage remains adequate given operating cash flow generation. Investors should monitor debt servicing costs and the company’s ability to maintain flexibility amid industry downturns.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for frac sand, which correlates with oil and gas drilling activity. A dividend of $0.90 per share signals a commitment to shareholder returns, though payout sustainability depends on maintaining robust cash flow. Future growth may hinge on expanding market share and optimizing logistics capabilities.

Valuation And Market Expectations

With a market capitalization to be derived from its share price, Atlas Energy Solutions’ valuation likely reflects expectations of steady demand for frac sand and operational execution. Investors may weigh its cyclical exposure against its strategic advantages in logistics and cost structure.

Strategic Advantages And Outlook

Atlas Energy Solutions benefits from its Permian Basin focus and integrated operations, which provide cost and logistical advantages. The outlook remains tied to oil and gas industry dynamics, though its emphasis on efficiency and customer solutions positions it well for sustained relevance. Strategic initiatives, such as capacity expansion and sustainability efforts, could enhance long-term competitiveness.

Sources

Company filings (10-K, investor presentations)

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