US · CVEO
Civeo Corporation
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Houston, TX 77002
- Website
- civeo.com
Price · as of 2024-12-31
$31.21
Market cap 347.56M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.33 | -6.02% |
| Intrinsic Value(DCF) | $8.87 | -71.58% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | $252.42 | $45.10 | |||
| 2014 | $32.58 | $60.23 | $0.00 | $0.00 | $18.37 |
| 2015 | $14.17 | $78.08 | $0.00 | $0.00 | $519.51 |
| 2016 | $31.36 | $119.54 | $0.00 | $0.00 | $154.03 |
| 2017 | $42.51 | $61.94 | $0.00 | $0.00 | $0.00 |
| 2018 | $24.21 | $37.77 | $0.00 | $0.76 | $0.00 |
| 2019 | $12.05 | $22.68 | $0.16 | $6.34 | $0.00 |
| 2020 | $17.18 | $17.48 | $0.00 | $0.00 | $0.00 |
| 2021 | $22.45 | $45.39 | $0.00 | $25.30 | $1.88 |
| 2022 | $20.69 | $41.54 | $21.94 | $22.32 | $7.02 |
| 2023 | $23.83 | $35.34 | $0.00 | $23.61 | $17.61 |
| 2024 | $22.17 | $29.33 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Civeo Corporation's (CVEO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.33
- Current price
- $31.21
- AI upside
- -6.02%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$8.87
-71.58% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CVEO | Civeo Corporation | $31.21 | 347.56M | -6% | -72% | — | — | -17.19 | 1.34 | 0.46 | 5.24 | — | 1.94 | 21.91% | 0.20% | -2.50% | -6.62% | 0.39% | -3.87% | 0.24 | 0.17 | 1.19 | 1.02 | 0.72 | -15920.00% | -267.00% | -1164.00% | 18.11% | 0.90 | 16.80% | 4.55% | -78.30% | 21.90% | 275.74 | 6.40 | 0.54 | -0.51 |
| ACTG | Acacia Research Corporati… | $4.19 | 404.17M | +1,250% | -59% | -27% | — | -11.98 | 0.81 | 3.40 | 72.32 | — | 0.97 | 24.24% | -26.92% | -29.48% | -6.41% | -13.39% | -4.99% | 0.24 | -5.11 | 8.89 | 7.64 | -52.44 | -16207.00% | -223.00% | 24342.00% | -23.71% | 1.06 | -44.07% | 0.00% | 0.00% | 4.88% | -6.26 | -2.09 | 1.69 | 1.32 |
| BNC | CEA Industries Inc. Commo… | $3.42 | 2.74M | +26,271% | +19,910% | — | +5,911% | -2.25 | 0.77 | 2.52 | 0.67 | — | 0.77 | -7.83% | -113.15% | -112.22% | -29.32% | -4119.51% | -26.07% | 0.03 | — | 9.80 | 9.42 | 2.91 | -254.00% | -5943.00% | -5015.00% | -43.17% | -2.97 | -3968.01% | 0.00% | 0.00% | 0.00% | 0.66 | 0.69 | -0.75 | -1.49 |
| FSTR | L.B. Foster Company | $30.73 | 319.38M | +911% | -73% | +10% | -24% | 5.19 | 1.25 | 0.42 | 8.40 | 0.18 | 1.69 | 22.24% | 3.86% | 8.09% | 26.74% | 9.24% | 13.24% | 0.35 | 4.11 | 1.83 | 0.95 | 1.77 | 289231.00% | -239.00% | -6042.00% | 5.77% | 0.26 | 5.78% | 0.00% | 0.00% | 6.12% | 13.73 | 21.93 | 0.53 | 3.61 |
| MG | Mistras Group, Inc. | $15.28 | 482.06M | +121% | -73% | -76% | -54% | 16.89 | 1.61 | 0.44 | 6.78 | — | -14.19 | 29.21% | 5.46% | 2.60% | 9.76% | 8.08% | 3.59% | 1.01 | 2.33 | 1.50 | 1.27 | 2.46 | -20345.00% | 343.00% | 77586.00% | 8.47% | 0.44 | 7.03% | 0.00% | 0.00% | 5.61% | 12.64 | 18.55 | 0.69 | 2.34 |
| NL | NL Industries, Inc. | $6.18 | 301.97M | +2,038% | -17% | -48% | — | 4.71 | 0.82 | 2.24 | 1.52 | — | 0.88 | 28.34% | 25.95% | 46.07% | 18.07% | 14.32% | 11.99% | 0.00 | 71.46 | 2.61 | 2.05 | -1.51 | -301755.00% | -951.00% | -3270.00% | 7.40% | 0.28 | 10.98% | 11.22% | 52.90% | 27.04% | 4.32 | 6.78 | 1.12 | 2.74 |
| NPWR | NET Power Inc. | $1.93 | 161.97M | +1,221% | +217% | -65% | — | -3.09 | 0.78 | 2034.56 | -0.02 | — | -0.54 | -685.20% | -72528.40% | -19676.40% | -22.86% | -113.06% | -6.91% | 0.00 | — | 28.65 | 28.55 | 1.95 | -6417.00% | 4286.00% | 6736.00% | -19.96% | -1.77 | -67.36% | 0.00% | 0.00% | 0.00% | -0.02 | -0.04 | 16.69 | 2.24 |
| PKOH | Park-Ohio Holdings Corp. | $25.74 | 370.76M | +189% | -64% | -16% | -24% | 9.51 | 0.91 | 0.18 | 7.31 | 2.29 | 2.05 | 16.99% | 5.23% | 1.92% | 10.41% | 8.29% | 2.35% | 2.02 | 1.83 | 2.32 | 0.84 | 4.90 | 41452.00% | -21.00% | -10717.00% | -0.53% | 0.08 | -0.17% | 2.22% | 21.10% | 9.33% | 10.58 | -572.79 | 0.55 | 2.29 |
| QUAD | Quad/Graphics, Inc. | $6.91 | 351.59M | +251% | -60% | — | — | 12.13 | 2.55 | 0.14 | 3.59 | — | 44.86 | 18.38% | 4.91% | 1.12% | 30.25% | 19.85% | 2.12% | 3.45 | 2.35 | 0.86 | 0.57 | 1.93 | -15047.00% | -944.00% | -898.00% | 15.48% | 0.15 | 10.20% | 4.40% | 53.30% | 23.54% | 5.96 | 13.97 | 0.29 | 1.64 |
| SPIR | Spire Global, Inc. | $8.85 | 292.94M | +196% | -53% | — | — | -2.46 | -21.62 | 2.29 | -6.19 | -32.57 | -6.91 | 36.12% | -52.47% | -93.09% | -787.97% | -55.68% | -47.51% | -9.53 | -2.85 | 0.61 | 0.21 | -1.65 | 755.00% | 1315.00% | -1607.00% | -17.82% | -0.12 | -43.27% | 0.00% | 0.00% | 3.70% | -5.95 | -7.66 | 3.12 | -3.94 |
About Civeo Corporation
Civeo Corporation provides hospitality services to the natural resource industry in Canada, Australia, and the United States. The company develops lodges and villages; and mobile accommodations, including modular, skid-mounted accommodation, and central facilities that provide long-term and temporary work force accommodations. It also offers food, housekeeping, and maintenance services, as well as laundry, facility management and maintenance, water and wastewater treatment, power generation, communication systems, security, and logistics services; and camp management services. In addition, the company provides development activities for workforce accommodation facilities, including site selection, permitting, engineering and design, manufacturing management, and site construction services, as well as catering and managed services. It owns and operates 27 lodges and villages with approximately 28,000 rooms; and a fleet of mobile accommodation assets. The company serves oil, mining, engineering, and oilfield and mining service companies. Civeo Corporation is headquartered in Houston, Texas.
- CEO
- Bradley J. Dodson
- Employees
- 2.6K
- Beta
- 0.58
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.87 ÷ $31.21) − 1 = -71.58% (DCF, example).