investorscraft@gmail.com

Intrinsic ValueClearStream Energy Services Inc. (CSM.TO)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ClearStream Energy Services Inc. operates as a diversified energy services provider, specializing in maintenance, construction, and wear technology solutions for the oil and gas sector across Canada and the United States. The company’s Maintenance and Construction Services segment delivers critical operational support, including welding, fabrication, and decommissioning, catering to conventional oil and gas, oilsands, and industrial clients. Its Wear Technology Overlay Services segment focuses on corrosion-resistant piping and wear plates, serving energy, mining, and petrochemical industries. ClearStream’s dual-segment approach positions it as a resilient player in cyclical energy markets, leveraging its technical expertise and regional presence to maintain long-term client relationships. The company’s ability to adapt to fluctuating demand in upstream, midstream, and downstream sectors underscores its niche competitiveness. However, its reliance on energy sector capital expenditures exposes it to commodity price volatility and regulatory shifts.

Revenue Profitability And Efficiency

In FY 2021, ClearStream reported revenue of CAD 389.4 million, reflecting its operational scale in energy services. However, the company posted a net loss of CAD 25.0 million, with diluted EPS of -CAD 0.23, indicating margin pressures amid industry headwinds. Operating cash flow was modest at CAD 2.2 million, while capital expenditures totaled CAD 1.5 million, suggesting restrained reinvestment during a challenging period.

Earnings Power And Capital Efficiency

The company’s negative earnings and thin operating cash flow highlight strained profitability in FY 2021. Elevated debt levels and interest obligations likely compounded these challenges, though its asset-light service model may offer flexibility. The absence of significant capex signals a focus on liquidity preservation rather than expansion.

Balance Sheet And Financial Health

ClearStream’s balance sheet carried CAD 21.7 million in cash against CAD 197.1 million in total debt, indicating leveraged positioning. The debt burden may constrain financial flexibility, particularly given cyclical industry risks. Working capital management remains critical to navigating volatile demand cycles.

Growth Trends And Dividend Policy

The company’s revenue decline and net losses suggest contraction in FY 2021, likely tied to energy sector downturns. Notably, it reported a dividend per share of CAD 2.81, though sustainability is questionable given negative earnings. Future growth hinges on energy market recovery and cost discipline.

Valuation And Market Expectations

With a market cap near zero and a beta of 4.27, ClearStream is viewed as a high-risk, cyclical play. Investors likely price in significant uncertainty around its ability to stabilize profitability and reduce leverage in a volatile commodity environment.

Strategic Advantages And Outlook

ClearStream’s technical expertise and diversified service offerings provide a foundation for recovery if energy markets rebound. However, its high debt and exposure to oil and gas capex cycles necessitate cautious optimism. Strategic focus on cost efficiency and debt management will be pivotal to long-term viability.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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