investorscraft@gmail.com

Intrinsic ValueRanger Energy Services, Inc. (RNGR)

Previous Close$15.42
Intrinsic Value
Upside potential
Previous Close
$15.42

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

Ranger Energy Services, Inc. operates as a specialized oilfield services company, primarily serving the U.S. onshore energy sector. The company focuses on high-spec rigs, wireline services, and complementary well maintenance solutions, catering to exploration and production (E&P) firms. Its revenue model is driven by day-rate contracts and service fees, with a strong emphasis on operational efficiency and safety. Ranger Energy differentiates itself through asset-light strategies and a focus on technically demanding well interventions, positioning it as a nimble competitor in a cyclical industry. The company’s market share is concentrated in key basins like the Permian and Haynesville, where demand for precision services remains robust. Despite competitive pressures, Ranger Energy maintains a reputation for reliability, leveraging its specialized fleet and skilled workforce to secure repeat business from mid-sized and large E&P operators. Its ability to adapt to fluctuating oil prices and shifting customer needs underscores its resilience in a volatile sector.

Revenue Profitability And Efficiency

In FY 2024, Ranger Energy reported revenue of $571.1 million, with net income of $18.4 million, reflecting a margin of approximately 3.2%. Operating cash flow stood at $84.5 million, demonstrating solid cash conversion despite capital expenditures of $34.1 million. The company’s diluted EPS of $0.81 indicates modest but stable profitability, supported by disciplined cost management and operational leverage in its core service lines.

Earnings Power And Capital Efficiency

Ranger Energy’s capital efficiency is evident in its ability to generate meaningful operating cash flow relative to its asset base. The company’s focus on high-utilization rates for its specialized equipment and selective reinvestment ($34.1 million in capex) suggests a balanced approach to growth and returns. Its earnings power remains tied to industry activity levels, but its lean structure mitigates downside risks.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with $40.9 million in cash and equivalents against $22.8 million of total debt, reflecting a net cash position. This strong liquidity profile provides flexibility to navigate cyclical downturns or pursue opportunistic investments. Ranger Energy’s low leverage and healthy cash reserves underscore its financial stability in a capital-intensive industry.

Growth Trends And Dividend Policy

Ranger Energy’s growth is closely linked to U.S. drilling activity, which has shown resilience despite macroeconomic uncertainties. The company’s dividend of $0.16 per share signals a commitment to shareholder returns, though payout ratios remain modest to preserve capital for reinvestment. Future growth may hinge on expanding high-margin services or strategic acquisitions in underserved basins.

Valuation And Market Expectations

The market appears to price Ranger Energy as a cyclical play, with valuation metrics reflecting moderate growth expectations. Its ability to sustain profitability in a challenging environment could warrant re-rating if oilfield services demand outperforms. Investors likely weigh its niche positioning against broader energy transition risks.

Strategic Advantages And Outlook

Ranger Energy’s strategic advantages include its asset-light model, technical expertise, and strong client relationships. While the near-term outlook depends on oil price stability, its focus on efficiency and selective growth initiatives positions it to capitalize on sustained upstream investment. Long-term success will require adapting to evolving energy sector dynamics, including decarbonization trends.

Sources

Company filings (10-K), investor presentations

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