investorscraft@gmail.com

Intrinsic ValueEnerflex Ltd. (EFXT)

Previous Close$18.36
Intrinsic Value
Upside potential
Previous Close
$18.36

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 in the energy services sector, specializing in the design, manufacture, and installation of engineered systems for natural gas compression, processing, and power generation. The company serves a diverse clientele, including upstream, midstream, and downstream energy producers, leveraging its expertise to optimize energy infrastructure. Enerflex’s integrated solutions span modular systems, aftermarket services, and rental equipment, positioning it as a critical enabler of energy transition and efficiency. Its global footprint, particularly in North America, Latin America, and the Middle East, underscores its competitive edge in high-growth energy markets. The company’s ability to adapt to evolving regulatory and technological demands reinforces its market leadership in energy infrastructure solutions. By focusing on sustainability and operational excellence, Enerflex differentiates itself in a capital-intensive industry where reliability and innovation are paramount.

Revenue Profitability And Efficiency

Enerflex reported revenue of $2.41 billion for FY 2024, with net income of $32 million, reflecting a net margin of approximately 1.3%. The company generated $324 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures were modest at -$16 million, indicating disciplined investment in growth. These metrics suggest a balanced approach to profitability and capital allocation, though margins remain sensitive to energy market volatility.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.26, supported by efficient operational execution and cost management. The company’s ability to generate substantial operating cash flow relative to net income highlights robust earnings quality. With 124 million shares outstanding, Enerflex maintains a lean capital structure, though its debt-to-equity ratio warrants monitoring given total debt of $777 million.

Balance Sheet And Financial Health

Enerflex’s balance sheet shows $92 million in cash and equivalents against $777 million in total debt, implying a leveraged but manageable position. The company’s operating cash flow coverage of debt service obligations appears adequate, but liquidity metrics should be assessed in the context of cyclical industry risks. Prudent capital management will be critical to maintaining financial flexibility.

Growth Trends And Dividend Policy

Growth is likely tied to energy infrastructure demand, with regional expansions and aftermarket services as key drivers. The company pays a dividend of $0.07 per share, signaling a commitment to shareholder returns despite modest yield. Future dividend sustainability will depend on cash flow stability and debt reduction progress.

Valuation And Market Expectations

Trading at a P/E multiple derived from $0.26 EPS, Enerflex’s valuation reflects market expectations for moderate growth amid energy sector uncertainty. Investors likely weigh its infrastructure niche against macroeconomic headwinds, such as commodity price fluctuations and regulatory shifts.

Strategic Advantages And Outlook

Enerflex’s strategic focus on gas processing and compression aligns with global energy transition trends, offering long-term tailwinds. Its diversified geographic presence and aftermarket services provide revenue stability. Execution on debt management and technological adoption will be pivotal to sustaining competitive advantages in a dynamic energy landscape.

Sources

Company filings, CIK 0001904856

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