investorscraft@gmail.com

Intrinsic ValueWestern Energy Services Corp. (WRG.TO)

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

Western Energy Services Corp. is a Canadian oilfield service provider specializing in contract drilling and production services, operating primarily in Canada and the United States. The company's Contract Drilling segment offers drilling rigs and auxiliary equipment, while its Production Services segment provides well servicing rigs, oilfield rental equipment, and related services to exploration and production companies. With a fleet of 57 drilling rigs and 63 service rigs, Western Energy Services serves mid-sized and independent oil and gas producers, positioning itself as a key player in North America's energy services sector. The company operates in a cyclical industry heavily influenced by commodity prices, drilling activity, and capital expenditures by E&P firms. Its market position is tied to operational efficiency, safety standards, and regional demand dynamics, particularly in Western Canada and select U.S. basins. While the company faces competition from larger integrated service providers, its asset base and specialized services allow it to maintain a niche presence in the competitive oilfield services landscape.

Revenue Profitability And Efficiency

Western Energy Services reported revenue of CAD 223.1 million for the period, reflecting its exposure to volatile energy markets. The company posted a net loss of CAD 7.2 million, with diluted EPS of -CAD 0.21, indicating ongoing profitability challenges amid fluctuating drilling demand. Operating cash flow stood at CAD 46.8 million, suggesting some operational resilience, though capital expenditures of CAD 21.6 million highlight continued investment needs.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by cyclical industry pressures, as evidenced by its negative net income. Operating cash flow generation, however, demonstrates an ability to fund core operations despite market headwinds. Capital efficiency is challenged by the capital-intensive nature of the drilling services business, requiring ongoing maintenance and upgrades to its rig fleet.

Balance Sheet And Financial Health

Western Energy Services maintains a leveraged balance sheet, with total debt of CAD 98.7 million against cash reserves of CAD 3.8 million. The debt load reflects the capital requirements of its asset-heavy business model. While the absence of dividends preserves liquidity, the company's financial flexibility remains sensitive to energy market cycles and drilling activity levels.

Growth Trends And Dividend Policy

Growth prospects are closely tied to oil and gas industry activity, with no current dividend distribution (CAD 0 per share). The company's performance will likely depend on commodity price trends and E&P companies' capital spending. Its ability to adapt to energy transition trends while maintaining its traditional service offerings will be critical for long-term sustainability.

Valuation And Market Expectations

With a market capitalization of CAD 73.8 million and a beta of 1.073, the company trades with higher volatility than the broader market, reflecting its sensitivity to energy sector dynamics. The current valuation incorporates expectations for continued challenges in the oilfield services sector, with potential upside tied to improved commodity prices and drilling activity.

Strategic Advantages And Outlook

Western Energy Services' strategic advantages include its established rig fleet and regional operating expertise in Canada and the U.S. The outlook remains cautious due to industry cyclicality, though operational cash generation provides some stability. Success will depend on maintaining cost discipline, managing debt obligations, and potentially diversifying service offerings to adapt to evolving energy market demands.

Sources

Company filings, market data

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