investorscraft@gmail.com

Intrinsic Value of AKITA Drilling Ltd. (AKT-A.TO)

Previous Close$2.27
Intrinsic Value
Upside potential
Previous Close
$2.27

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

AKITA Drilling Ltd. operates as a specialized oil and gas drilling contractor, serving clients in Canada and the United States. The company focuses on contract drilling services, including conventional drilling, pad drilling, and purpose-built rigs for oil and gas wells, potash mining, and storage cavern development. With a fleet of 14 rigs in Canada and 11 advanced XDR rigs in the U.S., AKITA leverages its technical expertise to cater to energy producers in competitive basins. The company’s market position is reinforced by its long-standing industry presence, established in 1964, and its ability to deploy high-specification rigs that meet evolving regulatory and efficiency demands. While the oilfield services sector remains cyclical, AKITA’s asset base and operational focus on cost-effective drilling solutions position it as a reliable partner for exploration and development projects in North America.

Revenue Profitability And Efficiency

AKITA reported revenue of CAD 193.3 million with net income of CAD 12.9 million, reflecting a margin of approximately 6.7%. Operating cash flow stood at CAD 30.3 million, while capital expenditures totaled CAD 28.0 million, indicating disciplined reinvestment. The company’s diluted EPS of CAD 0.32 suggests modest but stable profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light approach, with a focus on high-utilization rigs. Operating cash flow coverage of capital expenditures suggests adequate reinvestment capacity, though the sector’s cyclicality requires prudent capital allocation. The absence of dividends aligns with reinvestment priorities.

Balance Sheet And Financial Health

AKITA maintains a leveraged balance sheet with total debt of CAD 51.7 million against cash reserves of CAD 7.0 million. The debt level is manageable given the company’s cash flow generation, but sector volatility necessitates careful liquidity management. The lack of dividend payouts provides flexibility for debt servicing and operational needs.

Growth Trends And Dividend Policy

AKITA’s growth is tied to oil and gas drilling activity, which remains sensitive to commodity prices. The company has not issued dividends, opting instead to retain earnings for fleet maintenance and potential expansion. Rig utilization and day-rate trends will be key drivers of future performance.

Valuation And Market Expectations

With a market cap of CAD 75.0 million and a beta of 1.96, AKITA is viewed as a high-risk, high-reward play on energy sector recovery. The current valuation reflects modest earnings multiples, contingent on sustained drilling demand and operational execution.

Strategic Advantages And Outlook

AKITA’s strategic advantages include its specialized rig fleet and established client relationships. The outlook hinges on energy market stability, with potential upside from increased drilling activity in North America. However, macroeconomic and regulatory risks remain key challenges.

Sources

Company filings, market data

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