investorscraft@gmail.com

Intrinsic ValueCES Energy Solutions Corp. (CEU.TO)

Previous Close$14.20
Intrinsic Value
Upside potential
Previous Close
$14.20

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

CES Energy Solutions Corp. operates in the oil and gas equipment and services sector, specializing in advanced consumable fluids and specialty chemicals. The company serves a broad spectrum of clients, from multinational producers to independent juniors, across western Canada and the United States. Its product portfolio includes corrosion inhibitors, demulsifiers, and drilling fluid systems, tailored for diverse applications such as wellhead maintenance and pipeline integrity. CES Energy Solutions distinguishes itself through integrated service offerings, combining chemical manufacturing with logistics and environmental consulting, positioning it as a one-stop solution provider in a highly fragmented market. The company’s focus on innovation and sustainability, particularly in water management and waste disposal, aligns with evolving industry regulations and client demands for eco-efficient solutions. Its dual geographic presence in North America provides resilience against regional market volatility, though exposure to cyclical oil and gas activity remains a key risk.

Revenue Profitability And Efficiency

CES Energy Solutions reported revenue of CAD 2.35 billion for the period, with net income of CAD 191.1 million, reflecting a robust margin in a competitive sector. The company’s diluted EPS of CAD 0.81 underscores efficient cost management, while operating cash flow of CAD 304.7 million highlights strong liquidity generation. Capital expenditures of CAD 88.6 million suggest disciplined reinvestment to sustain growth.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into net income at an 8.1% margin, supported by high-margin specialty chemicals. Capital efficiency is further demonstrated by its operating cash flow covering debt obligations, with a leverage ratio that remains manageable given the cyclical nature of the industry.

Balance Sheet And Financial Health

CES Energy Solutions carries total debt of CAD 436.8 million, with no reported cash equivalents, indicating reliance on operational cash flow for liquidity. The absence of cash reserves may raise concerns during downturns, though its CAD 304.7 million operating cash flow provides a buffer. The balance sheet reflects typical leverage for the sector, with room for optimization.

Growth Trends And Dividend Policy

The company’s growth is tied to oilfield activity, with recent performance benefiting from elevated energy prices. Its dividend of CAD 0.1325 per share, yielding approximately 1.5%, signals a conservative payout policy, prioritizing reinvestment over shareholder returns. This aligns with its capital-intensive operations and growth-focused strategy.

Valuation And Market Expectations

With a market cap of CAD 1.38 billion and a beta of 1.71, CES Energy Solutions is priced as a high-beta play on energy sector recovery. Its P/E ratio of ~7.2x suggests modest expectations, factoring in cyclical risks. Investors likely weigh its niche positioning against broader commodity price volatility.

Strategic Advantages And Outlook

CES Energy Solutions’ integrated service model and geographic diversification provide competitive moats. However, its outlook remains tethered to oil and gas demand, with ESG pressures posing long-term challenges. Near-term growth may hinge on operational efficiency gains and market share consolidation in North America.

Sources

Company filings, TSX disclosures

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