investorscraft@gmail.com

Intrinsic ValueExpro Group Holdings N.V. (XPRO)

Previous Close$16.01
Intrinsic Value
Upside potential
Previous Close
$16.01

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

Expro Group Holdings N.V. operates in the energy services sector, specializing in well flow management and production optimization for oil and gas operators. The company provides a comprehensive suite of services, including well intervention, subsea solutions, and reservoir evaluation, catering to both offshore and onshore markets. Its revenue model is primarily driven by long-term contracts and project-based engagements, ensuring steady cash flows while maintaining flexibility to adapt to fluctuating energy demand. Expro distinguishes itself through technological innovation, such as its advanced subsea well access systems, which enhance operational efficiency in challenging environments. The company holds a competitive position in niche segments like deepwater and unconventional resource development, where its expertise in high-pressure, high-temperature conditions provides a strategic edge. Despite industry volatility, Expro maintains strong relationships with major energy firms, leveraging its global footprint to capitalize on regional growth opportunities in North America, Europe, and emerging markets.

Revenue Profitability And Efficiency

Expro reported revenue of $1.71 billion for FY 2024, with net income of $51.9 million, reflecting a net margin of approximately 3.0%. The company generated $169.5 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of $143.6 million. Diluted EPS stood at $0.45, indicating modest but stable earnings power. Operating efficiency metrics suggest disciplined cost management, though margins remain sensitive to oilfield service pricing dynamics.

Earnings Power And Capital Efficiency

The company’s capital efficiency is underscored by its ability to fund growth initiatives while maintaining positive free cash flow. With $25.9 million in free cash flow (operating cash flow minus capex), Expro retains flexibility for debt reduction or strategic investments. Its asset-light model and focus on high-margin services contribute to resilient returns, though cyclical industry pressures may weigh on near-term earnings volatility.

Balance Sheet And Financial Health

Expro’s balance sheet remains balanced, with $183.0 million in cash and equivalents against $203.0 million of total debt, yielding a net debt position of $20.0 million. This conservative leverage profile provides ample liquidity to navigate market downturns. The absence of dividends allows for reinvestment in core operations, while the manageable debt load supports financial stability amid sector uncertainties.

Growth Trends And Dividend Policy

Growth is likely tied to increased offshore drilling activity and demand for well intervention services, though the company has not reinstated dividends, prioritizing organic expansion instead. Expro’s focus on technology-driven solutions positions it to benefit from industry trends toward efficiency and decarbonization, but near-term growth may hinge on oil price stability and client capital expenditure cycles.

Valuation And Market Expectations

Trading at a P/E of approximately 22.2x (based on FY 2024 EPS), the market appears to price in expectations of moderate earnings growth and operational resilience. Valuation multiples align with peers, reflecting Expro’s niche expertise but also sector-wide risks, including energy transition pressures and cyclical demand fluctuations.

Strategic Advantages And Outlook

Expro’s differentiated technology portfolio and global service capabilities underpin its competitive moat. The outlook remains cautiously optimistic, with potential upside from increased deepwater exploration and production spending. However, macroeconomic headwinds and energy transition uncertainties necessitate agile execution to sustain margins and market share in a evolving industry landscape.

Sources

Company 10-K, CIK 0001575828

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