investorscraft@gmail.com

Intrinsic ValueCalfrac Well Services Ltd. (CFW.TO)

Previous Close$4.99
Intrinsic Value
Upside potential
Previous Close
$4.99

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

Calfrac Well Services Ltd. operates as a specialized oilfield services provider, primarily serving the oil and natural gas industries across Canada, the United States, and Argentina. The company’s core offerings include hydraulic fracturing, coiled tubing, cementing, and pressure pumping services, which are critical for well stimulation and completion. These services position Calfrac as a key enabler of hydrocarbon extraction, particularly in unconventional resource plays where advanced well stimulation is essential. The company’s revenue model is heavily tied to upstream capital expenditures, making it cyclical but aligned with long-term energy demand trends. Calfrac competes in a fragmented market dominated by larger multinational players, yet it maintains a niche presence through operational flexibility and regional expertise. Its focus on North American shale basins and selective international exposure in Argentina provides a balanced geographic risk profile. The company’s ability to adapt to fluctuating commodity prices and regulatory environments underscores its resilience in a volatile sector.

Revenue Profitability And Efficiency

Calfrac reported revenue of CAD 1.57 billion for the period, with net income of CAD 10.4 million, reflecting tight margins typical of the oilfield services sector. Operating cash flow stood at CAD 127.2 million, though capital expenditures of CAD -186.1 million indicate significant reinvestment needs. The diluted EPS of CAD 0.11 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by the capital-intensive nature of its operations, as evidenced by high capex relative to operating cash flow. However, its ability to generate positive net income despite sector volatility demonstrates operational discipline. The lack of dividends suggests a focus on retaining capital for growth or debt reduction.

Balance Sheet And Financial Health

Calfrac’s balance sheet shows CAD 44.0 million in cash against total debt of CAD 344.4 million, indicating moderate leverage. The debt level is manageable given its operating cash flow, but the sector’s cyclicality necessitates careful liquidity management. The absence of dividends aligns with a conservative financial strategy aimed at maintaining flexibility.

Growth Trends And Dividend Policy

Growth is closely tied to oil and gas activity, particularly in North American shale plays. The company has not paid dividends, prioritizing reinvestment and debt management over shareholder payouts. Its market cap of CAD 273.1 million reflects investor caution about long-term energy service demand amid energy transition trends.

Valuation And Market Expectations

With a beta of 0.997, Calfrac’s stock exhibits near-market volatility, typical for oilfield services firms. The modest EPS and lack of dividends suggest the market prices it as a cyclical play rather than a growth or income vehicle. Valuation metrics likely hinge on oil price expectations and regional drilling activity.

Strategic Advantages And Outlook

Calfrac’s regional expertise and service diversification provide a competitive edge, but its outlook remains tied to hydrocarbon demand. The company’s ability to navigate energy transition pressures while maintaining operational efficiency will be critical. Near-term performance will depend on commodity prices and customer capex decisions, with Argentina offering optionality amid North American market saturation.

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