investorscraft@gmail.com

Intrinsic ValueOil States International, Inc. (OIS)

Previous Close$5.62
Intrinsic Value
Upside potential
Previous Close
$5.62

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

Oil States International, Inc. operates as a diversified oilfield services company, primarily serving the upstream energy sector. The company generates revenue through three key segments: Offshore/Manufactured Products, Well Site Services, and Downhole Technologies. Its offerings include specialized equipment for deepwater drilling, subsea pipelines, and well completion services, positioning it as a critical enabler for oil and gas exploration and production. The company caters to major energy operators and drilling contractors globally, with a focus on high-margin, technology-driven solutions. Despite cyclical industry pressures, Oil States maintains a competitive edge through engineering expertise and long-term customer relationships. Its market position is bolstered by a diversified geographic footprint and a reputation for reliability in harsh operating environments. The company navigates sector volatility by balancing exposure to offshore and onshore markets while investing in innovative products that enhance operational efficiency for clients.

Revenue Profitability And Efficiency

Oil States reported $692.6 million in revenue for the period, reflecting ongoing demand for its specialized oilfield services. The company posted a net loss of $11.3 million, with diluted EPS of -$0.18, indicating margin pressures from fluctuating energy markets. Operating cash flow of $45.9 million and capital expenditures of $37.5 million suggest disciplined cash management, though profitability remains sensitive to oil price volatility and project delays.

Earnings Power And Capital Efficiency

The negative earnings highlight challenges in converting revenue to bottom-line results, likely due to fixed-cost absorption and competitive pricing. Operating cash flow coverage of capital expenditures demonstrates adequate liquidity for maintenance spending, but limited surplus for growth initiatives. Asset turnover metrics would benefit from improved utilization rates across its manufacturing and service divisions.

Balance Sheet And Financial Health

With $65.4 million in cash against $150.6 million of total debt, the company maintains a moderate leverage position. The absence of dividends preserves liquidity for debt service and working capital needs. The balance sheet structure appears manageable given current cash generation, though prolonged downturns could strain financial flexibility given the capital-intensive nature of operations.

Growth Trends And Dividend Policy

Top-line performance reflects gradual recovery in offshore and completions activity post-pandemic. The zero dividend policy aligns with the sector's focus on balance sheet preservation during market transitions. Future growth likely hinges on increased deepwater investment and market share gains in engineered products, though the company remains exposed to oil price-driven capex cycles.

Valuation And Market Expectations

Current valuation likely incorporates expectations for margin improvement as activity levels stabilize. The market appears to be pricing in a gradual recovery scenario rather than near-term earnings expansion, with multiples reflecting the cyclical risks inherent in oilfield services. Investor sentiment remains cautious given the sector's transition challenges.

Strategic Advantages And Outlook

Oil States' technical capabilities in complex offshore environments provide differentiation versus commoditized service providers. The outlook remains cautiously optimistic, with potential upside from international market expansion and energy security-driven investment. However, execution risks and energy transition pressures require ongoing portfolio optimization to maintain relevance in evolving energy markets.

Sources

Company 10-K filings, investor 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