Previous Close | $10.92 |
Intrinsic Value | $122.08 |
Upside potential | +1,018% |
Data is not available at this time.
Total Energy Services Inc. operates as a diversified oilfield services provider, catering to the upstream oil and gas sector across Canada, the U.S., and Australia. The company’s four core segments—Contract Drilling, Rentals and Transportation, Compression and Process Services, and Well Servicing—deliver specialized equipment and operational support for exploration, production, and midstream activities. Its fleet includes 95 drilling rigs, 83 well servicing rigs, and 53,800 horsepower of compression capacity, positioning it as a mid-sized but agile player in a competitive industry. The company’s NOMAD-branded compressors and integrated service offerings provide niche differentiation, particularly in gas processing and transportation. While exposed to cyclical energy demand, Total Energy maintains regional diversification and operational flexibility to adapt to market conditions. Its focus on western Canada and the U.S. midcontinent aligns with active shale basins, though reliance on oil and gas capex remains a structural sensitivity. The firm’s asset-light rentals segment offers higher-margin recurring revenue, balancing the capital-intensive drilling and compression businesses.
Total Energy reported revenue of CAD 906.8 million in the latest fiscal year, with net income of CAD 60.8 million, reflecting a 6.7% net margin. Operating cash flow stood at CAD 165.9 million, underscoring solid cash conversion despite a capex outlay of CAD 91.1 million. The diluted EPS of CAD 1.53 indicates moderate earnings power relative to its market cap, with profitability tied to oilfield activity levels and day-rate pricing.
The company’s segment diversification mitigates earnings volatility, with rentals and compression providing steadier cash flows compared to drilling’s cyclicality. ROIC is likely constrained by the capital-heavy rig fleet, though asset utilization improvements could enhance returns. The CAD 126.5 million debt load appears manageable, with operating cash flow covering interest obligations comfortably.
Total Energy maintains a conservative balance sheet, with CAD 38.4 million in cash against CAD 126.5 million total debt, yielding a net debt position of CAD 88.1 million. Liquidity is supported by undrawn credit facilities, and the debt-to-equity ratio suggests moderate leverage. The capex-to-operating-cash-flow ratio of 55% indicates disciplined reinvestment.
Growth is contingent on energy sector investment cycles, with recent performance benefiting from post-pandemic demand recovery. The CAD 0.37 annual dividend per share implies a payout ratio near 24%, balancing shareholder returns with reinvestment needs. Share count stability (39.1 million outstanding) reflects a disciplined capital allocation approach.
At a CAD 384.7 million market cap, the stock trades at ~6.3x net income, reflecting sector-wide skepticism toward oilfield services. The elevated beta (1.83) signals high sensitivity to energy price swings. Investors likely price in cyclical risks offset by operational leverage to rising drilling activity.
Total Energy’s regional diversification and multi-segment model provide resilience, though exposure to Canadian energy policy remains a headwind. The compression segment’s proprietary technology and gas-focused rentals could benefit from long-term decarbonization trends. Near-term performance hinges on North American rig count stability and pricing power in a competitive services market.
Company description, financials, and market data sourced from publicly disclosed filings and exchange-provided metrics.
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 |