investorscraft@gmail.com

Intrinsic ValueStampede Drilling Inc. (SDI.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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

Stampede Drilling Inc. operates as a specialized contract drilling service provider within the North American energy sector, focusing primarily on oil and natural gas exploration and development. The company's core revenue model is generated from contracting its fleet of 10 telescopic double drilling rigs to exploration and production companies, primarily operating in the conventional drilling regions of southeast Saskatchewan and Alberta. This specialization in specific geological formations allows Stampede to offer targeted expertise and operational efficiency. The company also provides operational management services in the United States, diversifying its service offerings. As a small-cap player on the TSXV, Stampede occupies a niche position, competing against larger integrated drilling contractors by leveraging agility and a modern, purpose-built fleet designed for the specific demands of its core operating areas. Its market position is intrinsically linked to commodity prices and drilling activity levels in the Western Canadian Sedimentary Basin, making it a pure-play on regional energy sector capital expenditure.

Revenue Profitability And Efficiency

For the fiscal year, Stampede generated revenue of CAD 82.1 million, achieving a net income of CAD 5.2 million. This translates to a net profit margin of approximately 6.3%, indicating the company's ability to convert top-line performance into bottom-line results during the period. The company demonstrated solid cash generation, with operating cash flow of CAD 18.7 million significantly exceeding its net income, suggesting healthy non-cash charges and efficient working capital management. Capital expenditures of CAD 14.6 million were substantial, reflecting ongoing investment in maintaining and potentially upgrading its rig fleet.

Earnings Power And Capital Efficiency

Stampede's earnings power is evidenced by its diluted earnings per share of CAD 0.0245. The company's capital efficiency is highlighted by the fact that its operating cash flow of CAD 18.7 million comfortably covered its significant capital investment program of CAD 14.6 million, resulting in positive free cash flow. This ability to self-fund fleet investments from operations is a key indicator of a sustainable business model, reducing reliance on external financing for maintenance capital requirements.

Balance Sheet And Financial Health

The company maintains a leveraged balance sheet, with total debt of CAD 18.5 million against cash and equivalents of CAD 0.8 million. This debt level must be assessed in the context of the company's cash flow generation capability. The energy services sector often employs leverage to finance capital-intensive assets like drilling rigs. The net debt position underscores the importance of sustained high utilization rates for its rig fleet to service its obligations and maintain financial flexibility in a cyclical industry.

Growth Trends And Dividend Policy

Stampede's growth is directly tied to the capital expenditure cycles of its oil and gas clients. The company does not pay a dividend, which is typical for small-cap energy services firms that prioritize reinvesting cash flows back into the business to maintain and grow its asset base. This policy aligns the company's strategy with capitalizing on growth opportunities and strengthening its competitive position rather than providing immediate shareholder returns through distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 32.0 million, the market values the company at a price-to-sales multiple of roughly 0.39x based on FY2024 revenue. This valuation reflects the high cyclicality and capital intensity inherent in the contract drilling industry. A beta of 0.967 indicates the stock's price movement is closely correlated with the broader market, though with a slight defensive tilt, possibly due to its small-cap and niche status.

Strategic Advantages And Outlook

Stampede's strategic advantage lies in its focused fleet of modern, telescopic double rigs, which are well-suited for its target regions. The outlook for the company is predominantly a function of commodity price stability and drilling activity in Western Canada. Its ability to maintain high utilization rates and dayrates will be critical for navigating industry cycles. Success will depend on operational execution and managing its debt load through potential industry downturns.

Sources

Company DescriptionFinancial Data Provided

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