investorscraft@gmail.com

Intrinsic ValueNine Energy Service, Inc. (NINE)

Previous Close$0.60
Intrinsic Value
Upside potential
Previous Close
$0.60

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

Nine Energy Service, Inc. operates as a specialized oilfield services provider, focusing on completion solutions for unconventional oil and gas wells. The company’s core offerings include cementing, wireline, and coiled tubing services, which are critical for well integrity and production optimization. Operating in a highly cyclical sector, Nine Energy Service competes with larger peers by emphasizing technical expertise and operational efficiency, particularly in North American shale basins where demand for precision completion services remains steady despite broader market volatility. The company’s revenue model is tied to activity levels in the energy sector, with pricing power often constrained by competitive pressures and customer capital discipline. Its niche positioning allows it to serve independent and mid-sized E&P companies, though reliance on shale development exposes it to commodity price fluctuations and regulatory risks. Nine Energy Service differentiates itself through proprietary technologies like its Scorpion platform for wireline services, aiming to enhance reliability and reduce non-productive time for clients.

Revenue Profitability And Efficiency

Nine Energy Service reported revenue of $554.1 million for the period, reflecting its exposure to upstream oilfield activity. The company posted a net loss of $41.1 million, with diluted EPS of -$1.11, underscoring margin pressures from pricing competition and fixed-cost leverage. Operating cash flow of $13.2 million and capital expenditures of $14.8 million suggest modest free cash flow generation, though reinvestment remains necessary to maintain service capabilities.

Earnings Power And Capital Efficiency

The negative earnings highlight challenges in converting revenue to profitability amid elevated operating costs. Capital efficiency is strained, with capex nearly matching operating cash flow. The company’s ability to improve returns hinges on higher utilization rates and cost discipline, though cyclical demand and pricing headwinds limit near-term earnings power.

Balance Sheet And Financial Health

Nine Energy Service holds $27.9 million in cash against total debt of $358.8 million, indicating a leveraged position. The debt-heavy structure raises liquidity concerns if operating conditions deteriorate further. Absence of dividends aligns with priorities to preserve capital, but refinancing risks may emerge given the sector’s volatility.

Growth Trends And Dividend Policy

Growth is tethered to oilfield activity, which remains uncertain due to macroeconomic and energy transition trends. The company has no dividend policy, redirecting cash flow to debt management and operational needs. Recent performance suggests a focus on stabilizing margins rather than aggressive expansion.

Valuation And Market Expectations

The market likely prices NINE at a discount to peers, reflecting its smaller scale and inconsistent profitability. Investors may demand clearer signs of margin recovery or debt reduction before assigning higher multiples, given the sector’s cyclicality.

Strategic Advantages And Outlook

Nine Energy Service’s technical expertise and asset-light service offerings provide resilience, but its outlook is cautious. Success depends on sustaining client relationships through efficiency gains and navigating industry consolidation. A rebound in oil prices or increased completion intensity could drive upside, though structural challenges persist.

Sources

Company filings (10-K), Bloomberg

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