investorscraft@gmail.com

Intrinsic ValueMammoth Energy Services, Inc. (TUSK)

Previous Close$2.34
Intrinsic Value
Upside potential
Previous Close
$2.34

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

Mammoth Energy Services, Inc. operates in the energy services sector, providing infrastructure and well completion services primarily to oil and natural gas exploration companies. The company’s core revenue model is driven by hydraulic fracturing, pressure pumping, and other specialized services critical for shale development. Mammoth differentiates itself through operational flexibility and a focus on cost efficiency, positioning it as a mid-tier player in a highly competitive market dominated by larger firms. The company serves both independent and major operators, leveraging regional expertise in key U.S. basins. Despite cyclical demand tied to commodity prices, Mammoth maintains a niche presence by adapting to evolving industry needs, including renewable energy support services. Its market position is further shaped by its ability to secure contracts with financially stable clients, though it faces margin pressures from pricing volatility and capital-intensive operations.

Revenue Profitability And Efficiency

In FY 2024, Mammoth reported revenue of $187.9 million but a net loss of $207.3 million, reflecting challenges in cost management and pricing power. The diluted EPS of -$4.31 underscores profitability struggles, though operating cash flow of $180.7 million suggests some operational resilience. Capital expenditures of -$17.1 million indicate restrained investment, likely due to market uncertainty.

Earnings Power And Capital Efficiency

The negative net income highlights weak earnings power, exacerbated by industry downturns. However, positive operating cash flow signals potential for recovery if margins improve. The company’s capital efficiency remains under pressure, with limited reinvestment amid cyclical headwinds.

Balance Sheet And Financial Health

Mammoth’s balance sheet shows $61.0 million in cash against $18.0 million in total debt, suggesting a conservative leverage profile. The lack of dividends aligns with its focus on preserving liquidity, though the net loss raises questions about long-term sustainability without revenue growth.

Growth Trends And Dividend Policy

No dividend payments were made in FY 2024, reflecting a prioritization of financial stability over shareholder returns. Growth trends are muted, with performance heavily tied to oilfield activity levels, which remain volatile.

Valuation And Market Expectations

The market likely prices Mammoth at a discount due to its cyclical risks and inconsistent profitability. Investors may demand clearer signs of margin improvement or diversification to justify a higher valuation.

Strategic Advantages And Outlook

Mammoth’s regional expertise and asset-light approach offer flexibility, but its outlook depends on commodity price stability and demand recovery. Strategic shifts toward renewable energy services could provide longer-term opportunities.

Sources

Company filings (10-K), Bloomberg

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