investorscraft@gmail.com

Intrinsic ValueDrilling Tools International Corp. (DTI)

Previous Close$3.80
Intrinsic Value
Upside potential
Previous Close
$3.80

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

Drilling Tools International Corp. operates in the energy services sector, specializing in the provision of rental tools and services for oil and gas drilling operations. The company’s core revenue model is driven by leasing high-performance drilling equipment, including proprietary tools designed to enhance efficiency and safety in wellbore construction. DTI serves a diverse clientele, ranging from independent operators to major integrated energy companies, positioning itself as a critical enabler of upstream drilling activities. The company competes in a cyclical and capital-intensive industry, where demand is closely tied to oilfield activity levels and commodity price trends. Despite market volatility, DTI has carved a niche by focusing on reliability, technological innovation, and customer service. Its market position is bolstered by a geographically diversified footprint, primarily concentrated in North America, with strategic investments in asset utilization and operational scalability.

Revenue Profitability And Efficiency

In FY 2024, DTI reported revenue of $154.4 million, with net income of $3.0 million, reflecting a net margin of approximately 2.0%. Diluted EPS stood at $0.09, indicating modest profitability. Operating cash flow was $6.1 million, though capital expenditures of $22.9 million suggest significant reinvestment in equipment. The company’s ability to generate cash from operations while maintaining profitability underscores its operational discipline in a challenging market.

Earnings Power And Capital Efficiency

DTI’s earnings power is constrained by the capital-intensive nature of its business, as evidenced by high capex relative to operating cash flow. The company’s asset-heavy model requires continuous investment to maintain and expand its rental fleet, impacting short-term profitability. However, its focus on high-utilization tools and long-term customer contracts provides a stable revenue base, balancing cyclical pressures with recurring income streams.

Balance Sheet And Financial Health

DTI’s balance sheet shows $6.2 million in cash and equivalents against total debt of $76.7 million, indicating a leveraged position. The debt load may constrain financial flexibility, particularly in downturns. However, the company’s asset base, primarily comprising rental equipment, provides collateral support. Investors should monitor debt serviceability and liquidity, especially given the industry’s cyclicality.

Growth Trends And Dividend Policy

Growth is tied to oilfield activity, with no dividend payments in FY 2024, reflecting a reinvestment-focused strategy. The company’s capital allocation prioritizes fleet expansion and technology upgrades over shareholder returns. Long-term growth hinges on market recovery and operational execution, with potential upside from increased drilling demand.

Valuation And Market Expectations

With a modest net income and high capex, DTI’s valuation likely reflects market skepticism about near-term earnings expansion. Investors may price in cyclical risks, though operational leverage could amplify upside in a sustained commodity price rebound. The stock’s performance will depend on oilfield service sector sentiment and DTI’s ability to improve margins.

Strategic Advantages And Outlook

DTI’s strategic advantages include a specialized equipment portfolio and strong customer relationships. The outlook remains cautious due to industry volatility, but technological differentiation and cost management could drive resilience. Success will depend on balancing growth investments with debt reduction in a recovering market.

Sources

Company filings, CIK 0001884516

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