investorscraft@gmail.com

Intrinsic ValuePHX Energy Services Corp. (PHX.TO)

Previous Close$8.37
Intrinsic Value
Upside potential
Previous Close
$8.37

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

PHX Energy Services Corp. operates in the oil and gas drilling sector, specializing in advanced horizontal and directional drilling technologies. The company’s core revenue model is built on providing high-performance drilling solutions, including its proprietary Velocity Real-Time System, PowerDrive Orbit RSS, and a suite of measurement-while-drilling (MWD) tools. These technologies enhance drilling accuracy and efficiency, catering to exploration and production companies across North America, Russia, and the Middle East. PHX Energy differentiates itself through innovation, offering real-time downhole data and performance drilling motors that optimize well placement and reduce non-productive time. The company’s market position is bolstered by its focus on high-growth regions and its ability to deliver tailored solutions for complex drilling environments. Despite cyclical industry pressures, PHX Energy maintains a competitive edge through technological leadership and a diversified geographic footprint, serving both conventional and unconventional resource plays.

Revenue Profitability And Efficiency

In FY 2024, PHX Energy reported revenue of CAD 659.7 million, with net income of CAD 54.6 million, reflecting a disciplined cost structure and operational efficiency. The company’s diluted EPS stood at CAD 1.16, supported by strong demand for its drilling technologies. Operating cash flow was robust at CAD 96.9 million, though capital expenditures of CAD 85.5 million indicate ongoing investment in technology and equipment.

Earnings Power And Capital Efficiency

PHX Energy demonstrates solid earnings power, with its net income margin of approximately 8.3% underscoring its ability to monetize its technological offerings. The company’s capital efficiency is evident in its ability to generate operating cash flow nearly double its net income, reflecting effective working capital management and a focus on high-margin services.

Balance Sheet And Financial Health

The company maintains a balanced financial position, with CAD 14.2 million in cash and equivalents and total debt of CAD 52.2 million. This conservative leverage profile provides flexibility amid industry volatility. PHX Energy’s net debt position is manageable, supported by consistent cash flow generation and prudent capital allocation.

Growth Trends And Dividend Policy

PHX Energy has shown resilience in a cyclical industry, with growth driven by technological adoption and geographic expansion. The company offers a dividend yield of approximately 2.2%, with a payout ratio that aligns with its earnings stability, reflecting a commitment to shareholder returns while retaining capital for reinvestment.

Valuation And Market Expectations

With a market capitalization of CAD 359 million and a beta of 1.83, PHX Energy is positioned as a higher-risk, higher-reward play within the energy services sector. The valuation reflects expectations for continued demand for advanced drilling solutions, though it remains sensitive to oil price fluctuations and capital spending trends.

Strategic Advantages And Outlook

PHX Energy’s strategic advantages lie in its proprietary technologies and global footprint, which position it to capitalize on increasing drilling complexity and efficiency demands. The outlook remains cautiously optimistic, with growth tied to industry recovery and the adoption of real-time drilling systems. However, macroeconomic and geopolitical risks could impact near-term performance.

Sources

Company filings, Toronto Stock Exchange, 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