investorscraft@gmail.com

Intrinsic ValueBristow Group Inc. (VTOL)

Previous Close$43.96
Intrinsic Value
Upside potential
Previous Close
$43.96

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

Bristow Group Inc. operates as a leading provider of vertical flight solutions, specializing in offshore energy transportation, search and rescue (SAR), and government services. The company serves the global energy sector with helicopter services, ensuring critical personnel and cargo transport to offshore oil and gas platforms. Its diversified revenue streams include long-term contracts with energy majors, government agencies, and emergency response organizations, positioning it as a key player in a niche but essential aviation segment. Bristow’s market position is reinforced by its extensive fleet, operational expertise, and adherence to stringent safety standards, which are critical in high-risk environments. The company competes in a consolidated industry where scale, reliability, and regulatory compliance are key differentiators. While the offshore energy market remains cyclical, Bristow mitigates volatility through geographic diversification and expansion into adjacent markets like SAR and unmanned aerial systems (UAS).

Revenue Profitability And Efficiency

Bristow reported revenue of $1.30 billion for FY 2023, reflecting steady demand for its services despite a net loss of $6.8 million. The diluted EPS of -$0.24 indicates margin pressures, likely from operational costs and fleet maintenance. Operating cash flow of $32.0 million suggests moderate liquidity generation, though capital expenditures of -$81.5 million highlight ongoing investments in fleet modernization and technology upgrades.

Earnings Power And Capital Efficiency

The company’s negative net income underscores challenges in translating top-line growth into profitability, possibly due to fuel costs, labor expenses, or contract pricing dynamics. However, its ability to maintain positive operating cash flow signals underlying operational resilience. Capital efficiency metrics remain under scrutiny given high capex relative to earnings, though these investments may bolster long-term competitiveness.

Balance Sheet And Financial Health

Bristow’s balance sheet shows $180.3 million in cash and equivalents against total debt of $838.3 million, indicating a leveraged position. The debt load warrants monitoring, particularly in a rising interest rate environment. Liquidity appears manageable, but sustained profitability improvements will be critical to deleveraging and funding future growth initiatives.

Growth Trends And Dividend Policy

Growth prospects hinge on offshore energy activity recovery and expansion into government contracts. The company does not currently pay dividends, prioritizing reinvestment in fleet and technology. Future capital returns may depend on achieving consistent profitability and reducing leverage.

Valuation And Market Expectations

The market likely prices Bristow based on cyclical recovery expectations in offshore energy and its SAR segment’s steady demand. Valuation multiples should be assessed against peers, considering its niche positioning and operational scale.

Strategic Advantages And Outlook

Bristow’s strengths lie in its established contracts, safety record, and diversified service offerings. Near-term headwinds include cost inflation and energy market volatility, but long-term opportunities exist in unmanned systems and global SAR expansion. Execution on cost controls and contract wins will be pivotal.

Sources

Bristow Group Inc. 10-K (2023), CIK 0001525221

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