investorscraft@gmail.com

Intrinsic ValueCiveo Corporation (CVEO)

Previous Close$22.83
Intrinsic Value
Upside potential
Previous Close
$22.83

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

Civeo Corporation operates in the hospitality and workforce accommodation sector, primarily serving the energy, mining, and infrastructure industries. The company provides modular housing, catering, and facility management services, leveraging its expertise in remote and resource-rich locations. Its revenue model is driven by long-term contracts with energy and mining companies, ensuring stable cash flows despite cyclical industry demand. Civeo differentiates itself through scalable, high-quality accommodations tailored to harsh environments, positioning it as a trusted partner for large-scale projects. The company operates in key markets such as Canada, Australia, and the U.S., where resource extraction activities are concentrated. While competition exists from regional players, Civeo’s integrated service offerings and operational efficiency provide a competitive edge. Its market position is further reinforced by its ability to adapt to fluctuating commodity prices and shifting client needs.

Revenue Profitability And Efficiency

Civeo reported revenue of $682.1 million for FY 2024, reflecting its strong contractual base. However, net income stood at a loss of $17.1 million, with diluted EPS of -$1.19, indicating margin pressures. Operating cash flow was robust at $83.5 million, supported by disciplined cost management. Capital expenditures totaled $26.1 million, suggesting moderate reinvestment needs relative to cash generation.

Earnings Power And Capital Efficiency

The company’s negative net income highlights challenges in translating revenue into profitability, likely due to fixed-cost structures in a cyclical industry. Operating cash flow remains healthy, demonstrating underlying earnings power. Capital efficiency is adequate, with capex representing 31% of operating cash flow, indicating a balanced approach to growth and maintenance spending.

Balance Sheet And Financial Health

Civeo maintains a conservative balance sheet, with $5.2 million in cash and equivalents and total debt of $49.9 million. The debt level appears manageable given its cash flow generation. The absence of significant liquidity concerns suggests financial stability, though the net loss warrants monitoring for sustained leverage risks.

Growth Trends And Dividend Policy

Growth is tied to energy and mining sector activity, which remains volatile. The company paid a dividend of $1.01 per share, signaling confidence in cash flow sustainability despite earnings challenges. Dividend coverage relies on operating cash flow rather than net income, reflecting a pragmatic capital return policy.

Valuation And Market Expectations

The market likely prices Civeo based on cash flow resilience rather than earnings, given its cyclical exposure. The dividend yield and contract-backed revenue provide a floor, but investor sentiment may hinge on commodity price trends and cost control improvements.

Strategic Advantages And Outlook

Civeo’s strategic advantage lies in its niche focus and operational scalability in remote locations. The outlook depends on energy sector demand recovery and its ability to maintain pricing power. Cost optimization and contract renewals will be critical to restoring profitability in future periods.

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