investorscraft@gmail.com

Intrinsic ValueStabilis Solutions, Inc. (SLNG)

Previous Close$5.56
Intrinsic Value
Upside potential
Previous Close
$5.56

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

Stabilis Solutions, Inc. operates in the energy sector, specializing in small-scale liquefied natural gas (LNG) production, distribution, and fueling solutions. The company serves niche markets, including industrial, maritime, and remote power generation, where traditional pipeline infrastructure is impractical. Its core revenue model is built on selling LNG as a cleaner alternative to diesel and other fossil fuels, capitalizing on the growing demand for sustainable energy solutions. Stabilis differentiates itself through its modular, scalable infrastructure, enabling rapid deployment to underserved regions. The company’s market positioning is strengthened by its focus on environmental benefits, cost efficiency, and reliability, appealing to customers seeking to reduce carbon footprints without compromising operational performance. As regulatory pressures and energy transition trends accelerate, Stabilis is well-positioned to expand its footprint in decentralized energy markets.

Revenue Profitability And Efficiency

In FY 2024, Stabilis reported revenue of $73.3 million, with net income of $4.6 million, reflecting a diluted EPS of $0.25. Operating cash flow stood at $13.7 million, indicating solid cash generation from core operations. The absence of capital expenditures suggests a lean operational model, though this may limit near-term growth capacity. The company’s profitability metrics demonstrate its ability to monetize its niche LNG offerings effectively.

Earnings Power And Capital Efficiency

Stabilis exhibits moderate earnings power, with its net income margin of approximately 6.3%. The company’s capital efficiency is underscored by its ability to generate positive operating cash flow without significant capex. However, the lack of reinvestment raises questions about long-term scalability. The balance between profitability and growth investment will be critical to sustaining its market position.

Balance Sheet And Financial Health

Stabilis maintains a balanced financial position, with $9.0 million in cash and equivalents against $9.3 million in total debt. The near-parity between liquidity and debt suggests manageable leverage, though limited cash reserves could constrain flexibility. The absence of dividends aligns with its focus on retaining capital for potential growth initiatives or debt reduction.

Growth Trends And Dividend Policy

Stabilis has not declared dividends, prioritizing reinvestment or debt management. Revenue growth will likely hinge on expanding its LNG customer base and geographic reach. The company’s ability to capitalize on energy transition trends will be pivotal. Without significant capex, organic growth may rely on operational efficiencies or strategic partnerships.

Valuation And Market Expectations

The market likely values Stabilis based on its niche LNG expertise and potential in decentralized energy markets. Its current earnings multiple and cash flow generation suggest cautious optimism, though limited capex may temper growth expectations. Investors will monitor execution in scaling operations and capturing demand for cleaner fuels.

Strategic Advantages And Outlook

Stabilis’s strategic advantages lie in its agile LNG solutions and environmental value proposition. The outlook depends on its ability to leverage regulatory tailwinds and customer adoption of LNG. Success will require balancing profitability with targeted investments to expand capacity or market share. The company’s focus on sustainability positions it favorably in a transitioning energy landscape.

Sources

Company filings, CIK 0001043186

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