investorscraft@gmail.com

Intrinsic ValueSTEP Energy Services Ltd. (STEP.TO)

Previous Close$5.49
Intrinsic Value
Upside potential
Previous Close
$5.49

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

STEP Energy Services Ltd. operates as a specialized oilfield service provider, delivering integrated coiled tubing, fracturing, and wireline solutions to the energy sector across Canada and the United States. The company’s core revenue model is built on high-efficiency hydraulic fracturing, fluid pumping, and nitrogen services, which are critical for unconventional oil and gas extraction. Its chemical laboratory and wireline services further enhance operational support, positioning STEP as a versatile partner in well completion and intervention. The company operates in a cyclical industry heavily influenced by commodity prices and drilling activity, requiring agility in resource allocation. Despite competitive pressures from larger players, STEP differentiates itself through technological expertise and a focus on cost-effective, high-performance solutions. Its regional footprint in key shale basins provides steady demand, though exposure to volatile energy markets necessitates disciplined capital management.

Revenue Profitability And Efficiency

STEP reported FY revenue of CAD 955 million, reflecting its scale in the oilfield services sector. Net income of CAD 1.8 million and diluted EPS of CAD 0.02 indicate modest profitability, with margins constrained by industry cyclicality. Operating cash flow of CAD 146 million underscores operational efficiency, though capital expenditures of CAD 93 million highlight ongoing reinvestment needs to maintain competitive capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to oilfield activity levels, with diluted EPS of CAD 0.02 suggesting limited near-term scalability. Capital efficiency is moderated by high capex intensity, though operating cash flow coverage of investments indicates prudent liquidity management. The absence of dividends aligns with reinvestment priorities in a capital-intensive sector.

Balance Sheet And Financial Health

STEP’s balance sheet shows CAD 4.4 million in cash against CAD 84.5 million in total debt, indicating moderate leverage. The debt level is manageable given operating cash flow generation, but the cyclical nature of the industry warrants caution. Liquidity appears adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is contingent on oil and gas demand, with recent revenue trends reflecting industry recovery. The company retains all earnings for reinvestment, as evidenced by a zero dividend policy. Shareholder returns are likely deferred until sustained profitability and free cash flow generation are achieved.

Valuation And Market Expectations

With a market cap of CAD 290 million and a beta of 1.54, STEP is priced as a high-risk, cyclical play. Investors appear to discount future cash flows heavily, given exposure to volatile energy markets. The valuation reflects uncertainty around long-term energy transition impacts on fossil fuel demand.

Strategic Advantages And Outlook

STEP’s niche expertise in coiled tubing and fracturing provides resilience in core markets, but the outlook remains tied to oil price stability. Strategic focus on cost control and operational flexibility may mitigate downturns, though broader energy transition trends pose structural challenges. Near-term performance hinges on North American drilling activity levels.

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