Previous Close | $14.00 |
Intrinsic Value | $412.08 |
Upside potential | +2,843% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |