investorscraft@gmail.com

Intrinsic ValueNational Energy Services Reunited Corp. (NESR)

Previous Close$19.67
Intrinsic Value
Upside potential
Previous Close
$19.67

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

National Energy Services Reunited Corp. (NESR) operates as a leading provider of integrated energy services across the Middle East, North Africa, and Asia. The company specializes in oilfield services, including drilling, evaluation, completion, and production solutions, catering primarily to national and international oil companies. NESR’s revenue model is driven by long-term contracts and project-based engagements, ensuring steady cash flows while mitigating cyclical industry risks. The firm differentiates itself through advanced technology adoption and a strong regional presence, positioning it as a trusted partner in emerging energy markets. With a focus on operational efficiency and local expertise, NESR competes effectively against global giants by offering tailored solutions that address complex reservoir challenges. Its strategic partnerships and asset-light approach further enhance scalability, allowing it to capitalize on regional energy demand growth without overextending capital resources.

Revenue Profitability And Efficiency

In FY 2024, NESR reported revenue of $1.30 billion, with net income of $76.3 million, reflecting a net margin of approximately 5.9%. Operating cash flow stood at $229.3 million, underscoring robust cash generation capabilities. Capital expenditures of $105.1 million indicate disciplined reinvestment, aligning with the company’s growth strategy. The diluted EPS of $0.80 demonstrates modest but stable earnings power relative to its share count.

Earnings Power And Capital Efficiency

NESR’s earnings are supported by its diversified service portfolio and contractual revenue streams, which provide visibility into future performance. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to capex, suggesting prudent resource allocation. However, its net income margin remains susceptible to oil price volatility and regional geopolitical risks.

Balance Sheet And Financial Health

As of FY 2024, NESR held $108.0 million in cash and equivalents against total debt of $409.1 million, resulting in a net debt position of $301.1 million. The balance sheet reflects moderate leverage, with liquidity sufficient to meet near-term obligations. The absence of dividends allows for reinvestment in growth initiatives, though debt levels warrant monitoring given industry cyclicality.

Growth Trends And Dividend Policy

NESR’s growth is tied to regional energy sector expansion, with revenue stability bolstered by long-term contracts. The company does not currently pay dividends, opting instead to prioritize organic growth and strategic acquisitions. Future performance will hinge on its ability to secure high-margin projects and maintain cost discipline amid fluctuating oilfield service demand.

Valuation And Market Expectations

With a market capitalization derived from 95.4 million shares outstanding, NESR’s valuation metrics reflect its niche positioning in emerging markets. Investors likely price in expectations of sustained cash flow generation and regional market share gains, though broader energy sector sentiment and oil price trends remain key influencers.

Strategic Advantages And Outlook

NESR’s regional expertise and asset-light model provide competitive advantages in cost-sensitive markets. The outlook remains cautiously optimistic, contingent on stable oil prices and continued demand for specialized oilfield services. Strategic focus on technology and local partnerships should support resilience, but macroeconomic and operational risks persist.

Sources

Company filings, CIK 0001698514

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