investorscraft@gmail.com

Intrinsic ValueEnerflex Ltd. (EFX.TO)

Previous Close$24.99
Intrinsic Value
Upside potential
Previous Close
$24.99

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

Enerflex Ltd. operates as a key provider of energy infrastructure solutions, specializing in natural gas compression, processing, and energy transition technologies. The company serves a diverse clientele, including independent producers, integrated oil and gas firms, and midstream operators across North America, Latin America, the Middle East, and Asia-Pacific. Its core revenue model combines equipment manufacturing, aftermarket services, and rental operations, leveraging a global footprint to support energy efficiency and decarbonization efforts. Enerflex differentiates itself through modular, customizable solutions that enhance operational flexibility for clients in volatile energy markets. The company’s focus on natural gas and carbon capture aligns with broader industry shifts toward lower-carbon energy systems. With a strong service network and long-term agreements, Enerflex maintains sticky customer relationships while capitalizing on demand for gas processing and electrification solutions. Its market position is reinforced by technical expertise and a diversified geographic presence, mitigating regional demand fluctuations.

Revenue Profitability And Efficiency

Enerflex reported FY revenue of CAD 2.41 billion, with net income of CAD 32 million, reflecting a margin of approximately 1.3%. Operating cash flow stood at CAD 324 million, supported by aftermarket services and equipment sales. Capital expenditures of CAD 75 million indicate disciplined reinvestment, while the company’s diluted EPS of CAD 0.26 underscores modest but stable earnings power in a cyclical industry.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a mix of high-margin service contracts and project-based equipment sales. Operating cash flow coverage of net income suggests efficient working capital management, though the capital-intensive nature of the industry tempers returns. Enerflex’s rental fleet (800,000 horsepower) provides recurring revenue, while long-term agreements enhance visibility into future cash flows.

Balance Sheet And Financial Health

Enerflex holds CAD 132 million in cash against total debt of CAD 777 million, reflecting a leveraged but manageable position. The balance sheet supports ongoing operations and growth initiatives, with liquidity bolstered by strong operating cash generation. Debt levels are typical for the sector, given the need for equipment financing and working capital.

Growth Trends And Dividend Policy

Growth is tied to energy transition investments and global gas demand, with aftermarket services offering stability. The company pays a dividend of CAD 0.1375 per share, yielding ~1.1%, signaling a commitment to shareholder returns despite cyclical pressures. Future expansion may hinge on carbon capture and electrification projects.

Valuation And Market Expectations

At a market cap of CAD 1.2 billion, Enerflex trades at ~0.5x revenue, reflecting sector volatility and execution risks. The high beta (2.21) indicates sensitivity to energy prices and macroeconomic trends. Investors likely price in recovery potential as gas infrastructure demand stabilizes.

Strategic Advantages And Outlook

Enerflex’s technical expertise and global service network provide competitive moats. The shift toward gas as a transition fuel and carbon capture adoption could drive long-term demand. However, exposure to oil and gas capex cycles requires prudent risk management. The outlook remains cautiously optimistic, contingent on energy policy tailwinds and execution.

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