investorscraft@gmail.com

Intrinsic Value of Aris Water Solutions, Inc. (ARIS)

Previous Close$23.03
Intrinsic Value
Upside potential
Previous Close
$23.03

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

Aris Water Solutions, Inc. operates in the water management sector, specializing in sustainable water handling and recycling solutions for the energy industry, particularly in oil and gas production. The company’s core revenue model is built on long-term contracts with operators, providing essential water infrastructure, treatment, and disposal services. By leveraging its proprietary technology and scalable infrastructure, Aris positions itself as a critical partner in reducing environmental impact while ensuring regulatory compliance for its clients. The company’s focus on the Permian Basin, a key shale play, underscores its strategic alignment with high-growth energy markets. Its integrated approach—combining logistics, recycling, and disposal—differentiates it from competitors, offering clients cost efficiency and operational reliability. Aris’s emphasis on sustainability and ESG initiatives further enhances its market positioning, appealing to both energy producers and environmentally conscious investors. As water management becomes increasingly vital in hydrocarbon extraction, Aris is well-placed to capitalize on rising demand for efficient and eco-friendly solutions.

Revenue Profitability And Efficiency

In FY 2024, Aris reported revenue of $435.4 million, with net income of $26.9 million, reflecting a net margin of approximately 6.2%. The company generated $178.9 million in operating cash flow, indicating strong cash conversion from operations. With no reported capital expenditures for the period, Aris demonstrated disciplined capital allocation, though further details on reinvestment strategies would provide deeper insight into its efficiency metrics.

Earnings Power And Capital Efficiency

Aris’s diluted EPS of $0.81 highlights its earnings capability relative to its share count of 30.6 million. The absence of capital expenditures in the reported period suggests a focus on optimizing existing assets, but historical trends would clarify whether this is part of a broader efficiency strategy or a temporary pause in expansion. The company’s ability to sustain profitability amid cyclical energy market conditions will be critical to its long-term capital efficiency.

Balance Sheet And Financial Health

Aris maintains a balanced financial position, with $28.7 million in cash and equivalents against $459.6 million in total debt. The debt level warrants monitoring, particularly in relation to cash flow coverage, but the company’s operating cash flow generation provides a buffer. Further details on debt maturity profiles and covenants would offer a clearer assessment of liquidity risk.

Growth Trends And Dividend Policy

Aris’s dividend policy, with a payout of $0.80 per share, signals a commitment to returning capital to shareholders. The sustainability of this dividend will depend on consistent cash flow generation and growth in its contracted revenue base. Given its niche focus, the company’s growth trajectory is tied to expansion in the Permian Basin and potential entry into adjacent markets.

Valuation And Market Expectations

The market’s valuation of Aris will hinge on its ability to scale operations while maintaining profitability in a cyclical industry. Investors likely weigh its dividend yield against growth prospects, particularly as energy sector dynamics evolve. Comparables analysis relative to peers in water management and midstream services would provide additional context for its current valuation multiples.

Strategic Advantages And Outlook

Aris’s strategic advantages lie in its integrated water solutions and entrenched relationships with Permian Basin operators. The outlook depends on sustained demand for water management in shale production, regulatory tailwinds for recycling, and execution on cost efficiency. Risks include commodity price volatility and competition, but its focus on sustainability could bolster resilience over the long term.

Sources

Company filings (CIK: 0001865187), reported 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