investorscraft@gmail.com

Intrinsic ValueNatural Gas Services Group, Inc. (NGS)

Previous Close$34.64
Intrinsic Value
Upside potential
Previous Close
$34.64

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

Natural Gas Services Group, Inc. (NGS) operates in the energy equipment and services sector, specializing in the rental, fabrication, and maintenance of natural gas compression equipment. The company primarily serves oil and gas producers, midstream operators, and industrial clients, leveraging its expertise to enhance gas production and transportation efficiency. NGS differentiates itself through a vertically integrated model, offering both equipment and field services, which provides stability across commodity price cycles. Its market position is bolstered by long-term rental contracts, ensuring recurring revenue streams. The company operates in a competitive landscape dominated by larger players but maintains a niche focus on high-specification compression solutions tailored to unconventional gas plays. NGS’s strategic emphasis on operational reliability and customer relationships strengthens its foothold in North American markets, particularly in regions with active shale development. As regulatory and environmental pressures drive demand for cleaner energy solutions, NGS is positioned to benefit from the ongoing transition toward natural gas as a bridge fuel.

Revenue Profitability And Efficiency

In FY 2024, NGS reported revenue of $156.7 million, with net income of $17.2 million, reflecting a net margin of approximately 11%. The company’s diluted EPS stood at $1.37, demonstrating improved profitability. Operating cash flow was robust at $66.5 million, though capital expenditures of $71.9 million indicate significant reinvestment, likely directed toward fleet expansion and maintenance to support future growth.

Earnings Power And Capital Efficiency

NGS exhibits moderate earnings power, with its rental-focused model generating stable cash flows. The company’s capital efficiency is tempered by high capex requirements for equipment upkeep and expansion. However, its ability to secure long-term contracts mitigates revenue volatility, enhancing predictability. The balance between reinvestment and profitability will be critical to sustaining returns in a capital-intensive industry.

Balance Sheet And Financial Health

NGS’s balance sheet shows $2.1 million in cash and equivalents against total debt of $170.2 million, indicating a leveraged position. The debt load, while manageable given the asset-backed nature of the business, requires careful monitoring, especially in cyclical downturns. The absence of dividends suggests a focus on debt reduction or growth initiatives rather than shareholder payouts.

Growth Trends And Dividend Policy

Growth is likely driven by demand for natural gas compression services, particularly in shale regions. NGS has not issued dividends, prioritizing reinvestment or deleveraging. Future trends may hinge on energy transition dynamics and the adoption of natural gas as a transitional fuel, though competitive pressures and capex demands could constrain near-term expansion.

Valuation And Market Expectations

The market likely values NGS based on its equipment fleet quality and contract backlog. With a modest net income and high capex, valuation metrics may reflect a balance between growth potential and operational risks. Investors may focus on execution efficiency and contract renewals to gauge long-term upside.

Strategic Advantages And Outlook

NGS’s strategic advantages lie in its integrated service model and niche focus on high-spec compression. The outlook depends on sustained natural gas demand and efficient capital deployment. Regulatory support for gas infrastructure and technological advancements in compression could present opportunities, though macroeconomic and commodity price risks remain key challenges.

Sources

Company filings (10-K), CIK 0001084991

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