investorscraft@gmail.com

Intrinsic Value of Source Energy Services Ltd. (SHLE.TO)

Previous Close$14.00
Intrinsic Value
Upside potential
Previous Close
$14.00

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

Source Energy Services Ltd. operates in the oil and gas equipment and services sector, specializing in the production, supply, and distribution of Northern White frac sand, a critical material for hydraulic fracturing in oil and gas exploration. The company serves key markets in Western Canada and the United States, leveraging its integrated logistics and storage solutions to ensure efficient delivery of bulk well completion materials. Its wellsite mobile sand storage and handling system further enhances operational efficiency for clients, positioning Source Energy as a reliable partner in the energy supply chain. The company’s niche focus on high-quality frac sand and value-added logistics services allows it to maintain a competitive edge in a cyclical industry. Despite market volatility, Source Energy has established itself as a key regional player, supported by its strategic infrastructure and customer-centric approach. The company’s ability to adapt to fluctuating demand in the energy sector underscores its resilience and market relevance.

Revenue Profitability And Efficiency

Source Energy reported revenue of CAD 673.95 million for the fiscal year, with net income of CAD 9.51 million, reflecting a net margin of approximately 1.4%. Operating cash flow stood at CAD 94.39 million, indicating solid cash generation from core operations. Capital expenditures of CAD 45.01 million suggest ongoing investments in infrastructure and logistics capabilities, aligning with the company’s growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.70 demonstrates modest earnings power relative to its market capitalization. Operating cash flow coverage of capital expenditures highlights efficient capital deployment, though the high beta of 3.249 indicates significant exposure to oil and gas market volatility. The absence of dividends suggests a focus on reinvesting earnings to sustain growth and operational flexibility.

Balance Sheet And Financial Health

Source Energy’s balance sheet shows CAD 32.72 million in cash and equivalents against total debt of CAD 274.87 million, reflecting a leveraged position. The debt level warrants monitoring, particularly given the cyclical nature of the energy sector. However, strong operating cash flow provides some cushion for debt servicing and potential reinvestment needs.

Growth Trends And Dividend Policy

The company’s growth is tied to oil and gas activity in North America, with revenue trends reflecting broader industry cycles. No dividend payments indicate a retention of earnings for strategic initiatives, such as expanding logistics capabilities or reducing leverage. Future growth will likely depend on sustained demand for frac sand and efficient cost management.

Valuation And Market Expectations

With a market capitalization of CAD 153.74 million, Source Energy trades at a modest valuation relative to its revenue base. The high beta suggests investor expectations are closely linked to energy price movements and drilling activity. Market sentiment may remain cautious due to sector volatility, though operational execution could drive re-rating potential.

Strategic Advantages And Outlook

Source Energy’s integrated logistics network and focus on high-quality frac sand provide strategic advantages in a competitive market. The company’s outlook hinges on oil and gas demand recovery and its ability to maintain cost discipline. Long-term success will depend on leveraging its infrastructure to capture market share while navigating industry cyclicality.

Sources

Company filings, market data

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