investorscraft@gmail.com

Intrinsic ValueTarget Hospitality Corp. (TH)

Previous Close$6.89
Intrinsic Value
Upside potential
Previous Close
$6.89

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

Target Hospitality Corp. operates as a specialty rental and hospitality services provider, primarily catering to the energy, government, and workforce accommodation sectors. The company’s core revenue model is built on long-term contracts for modular housing, dining, and facility management services, particularly in remote or high-demand locations. Its offerings include turnkey lodging solutions, catering, and operational support, positioning it as a critical infrastructure partner for industries requiring scalable, temporary housing solutions. The company has carved a niche in the government services segment, notably through its exclusive contract with the U.S. government for migrant housing facilities, which provides stable, recurring revenue. In the energy sector, it serves oil and gas clients with workforce accommodations in key shale regions, benefiting from cyclical demand. Target Hospitality’s market position is reinforced by its vertically integrated operations, which allow for cost control and service differentiation in a competitive but fragmented industry.

Revenue Profitability And Efficiency

In FY 2024, Target Hospitality reported revenue of $386.3 million, with net income of $71.3 million, reflecting a net margin of approximately 18.4%. The company generated $151.7 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $30.2 million, indicating disciplined reinvestment relative to cash flow generation. These metrics underscore efficient operational execution and profitability in its core segments.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.70, supported by a lean share count of approximately 100.1 million shares. The company’s ability to maintain healthy earnings despite cyclical demand in its energy segment highlights the stabilizing effect of its government contracts. Operating cash flow significantly exceeded net income, suggesting robust non-cash adjustments and working capital management, further emphasizing capital efficiency.

Balance Sheet And Financial Health

Target Hospitality’s balance sheet remains solid, with $190.7 million in cash and equivalents against total debt of $209.6 million, yielding a net debt position of $18.9 million. This low leverage provides flexibility for strategic investments or opportunistic capital returns. The absence of dividends aligns with its focus on reinvesting cash flows into growth or debt reduction.

Growth Trends And Dividend Policy

Revenue growth is likely driven by sustained government contracts and cyclical recovery in energy-sector demand. The company has not instituted a dividend, opting instead to prioritize balance sheet strength and organic growth. Future trends may hinge on contract renewals and expansion into adjacent markets, such as disaster relief or infrastructure-related accommodations.

Valuation And Market Expectations

The market appears to value Target Hospitality’s stable government-backed revenue streams and cyclical upside in energy. Trading multiples likely reflect a balance between its high-margin contracts and exposure to energy sector volatility. Investor focus remains on contract durability and potential for margin expansion through operational leverage.

Strategic Advantages And Outlook

Target Hospitality’s strategic advantages include its long-term government contracts, which provide revenue visibility, and its operational expertise in remote logistics. The outlook is cautiously optimistic, with growth contingent on maintaining key client relationships and capitalizing on infrastructure-driven demand. Risks include reliance on government spending and energy sector cyclicality, but its diversified model mitigates some exposure.

Sources

Company filings, FY 2024 financial statements

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