investorscraft@gmail.com

Intrinsic ValueGulf Marine Services PLC (GMS.L)

Previous Close£22.70
Intrinsic Value
Upside potential
Previous Close
£22.70

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

Gulf Marine Services PLC operates in the specialized offshore oil and gas and renewables sectors, providing self-propelled self-elevating support vessels (SESVs) for critical operations such as construction, well intervention, and maintenance. The company’s fleet of 13 SESVs serves clients in the Middle East and Europe, positioning it as a key player in niche offshore support services. Its revenue model is anchored in long-term contracts and charter agreements, ensuring stable cash flows. The company differentiates itself through vessel versatility, catering to both traditional oil and gas and emerging renewables markets, including wind turbine maintenance. This dual-sector exposure mitigates cyclical risks while capitalizing on energy transition trends. Gulf Marine Services maintains a competitive edge through operational efficiency and geographic focus on high-demand regions like the UAE and Saudi Arabia, where offshore activity remains robust.

Revenue Profitability And Efficiency

In its latest fiscal year, Gulf Marine Services reported revenue of £167.5 million, with net income of £38 million, reflecting a healthy margin. Operating cash flow stood at £103.6 million, underscoring strong operational efficiency. Capital expenditures were modest at £2.8 million, indicating disciplined reinvestment. The company’s ability to convert revenue into cash flow highlights its cost management and contract execution capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 3.39p demonstrates its earnings power, supported by a high utilization rate for its SESV fleet. With operating cash flow significantly exceeding net income, Gulf Marine Services exhibits robust capital efficiency. Its focus on long-term charters and multi-service vessels enhances revenue predictability while optimizing asset deployment.

Balance Sheet And Financial Health

Gulf Marine Services holds £40 million in cash against £240.4 million in total debt, reflecting a leveraged but manageable position. The debt level is offset by strong cash flow generation, providing liquidity for obligations. The absence of dividends suggests a conservative approach to capital allocation, prioritizing balance sheet stability and growth investments.

Growth Trends And Dividend Policy

The company’s growth is tied to offshore energy demand, with renewables offering incremental opportunities. No dividend payments indicate a reinvestment strategy, likely targeting fleet upgrades or market expansion. Revenue stability from long-term contracts supports sustained growth, though exposure to oil price volatility remains a risk.

Valuation And Market Expectations

With a market cap of £204.5 million and a beta of 1.03, Gulf Marine Services is priced as a moderate-risk energy services play. The valuation reflects expectations of steady cash flows but limited near-term growth catalysts, given its niche focus and leveraged balance sheet.

Strategic Advantages And Outlook

Gulf Marine Services benefits from its specialized fleet and dual-sector exposure, positioning it to capitalize on both oil and gas recovery and renewables expansion. Its Middle East footprint provides access to high-activity markets, while operational efficiency sustains profitability. Challenges include debt management and oil price sensitivity, but its contract-backed revenue model offers resilience.

Sources

Company filings, London Stock Exchange 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