investorscraft@gmail.com

Intrinsic ValueTETRA Technologies, Inc. (TTI)

Previous Close$4.73
Intrinsic Value
Upside potential
Previous Close
$4.73

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

TETRA Technologies, Inc. operates as a diversified oil and gas services company, specializing in completion fluids, water management, and production testing. The company serves upstream energy clients, leveraging its expertise in high-performance fluid systems and environmental solutions. TETRA’s core revenue model is driven by recurring demand for its proprietary fluids, filtration services, and offshore production testing, positioning it as a niche player in the energy services sector. The company competes by offering integrated solutions that enhance operational efficiency and regulatory compliance for exploration and production firms. Its market position is bolstered by long-term customer relationships and a focus on sustainable technologies, though it remains exposed to cyclical energy market dynamics. TETRA’s ability to adapt to industry shifts, such as the growing emphasis on water recycling and lower-carbon operations, provides a competitive edge in a fragmented market.

Revenue Profitability And Efficiency

TETRA reported revenue of $599.1 million for FY 2024, with net income of $108.3 million, reflecting a robust margin improvement. Diluted EPS stood at $0.82, indicating efficient earnings conversion. Operating cash flow of $36.5 million was offset by capital expenditures of $60.7 million, suggesting reinvestment needs. The company’s profitability metrics demonstrate resilience despite sector volatility, supported by cost discipline and high-margin service lines.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate positive net income in a challenging energy market. Capital efficiency appears balanced, with capex focused on sustaining core operations rather than aggressive expansion. The absence of dividends suggests a preference for reinvesting cash flows into growth or debt reduction, aligning with a conservative capital allocation strategy.

Balance Sheet And Financial Health

TETRA’s balance sheet shows $37.0 million in cash against $213.6 million of total debt, indicating moderate leverage. The liquidity position is adequate, though debt levels warrant monitoring given cyclical industry risks. The lack of dividend payouts provides flexibility to manage obligations and fund working capital needs without straining financial stability.

Growth Trends And Dividend Policy

Growth trends are likely tied to energy sector activity, with potential upside from increased drilling and completion spending. The company has not reinstated dividends, prioritizing operational flexibility. Future capital returns may depend on sustained profitability and reduced leverage, with reinvestment remaining the near-term focus.

Valuation And Market Expectations

Trading at a P/E derived from $0.82 EPS, the market appears to price TETRA as a cyclical play with operational execution credibility. Valuation multiples likely reflect cautious optimism about energy services demand, balanced by macro uncertainties. Investor expectations hinge on the company’s ability to maintain margins and capitalize on niche opportunities.

Strategic Advantages And Outlook

TETRA’s strategic advantages lie in its specialized fluid technologies and environmental services, which align with industry trends toward efficiency and sustainability. The outlook is cautiously positive, contingent on energy market stability and the company’s ability to innovate. Risks include commodity price swings and regulatory changes, but TETRA’s adaptable model positions it to navigate near-term challenges.

Sources

Company filings (10-K), CIK 0000844965

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