US · EPSN
Epsilon Energy Ltd.
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Houston, TX 77060
- Website
- epsilonenergyltd.com
Price · as of 2024-12-31
$6.31
Market cap 112.89M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.37 | +302.06% |
| Intrinsic Value(DCF) | $4.07 | -35.5% |
| Graham-Dodd Method(GD) | $1.10 | -82.61% |
| Graham Formula(GF) | $0.93 | -85.21% |
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 | $3.27 | $1,037.45 | $0.00 | $4.03 | $26.95 |
| 2011 | $2.52 | $58.81 | $35,650.83 | $7.77 | $220.46 |
| 2012 | $3.18 | $46.85 | $663.27 | $3.30 | $2.82 |
| 2013 | $2.73 | $24.59 | $25.20 | $1.00 | $0.00 |
| 2014 | $2.51 | $28.55 | $3.45 | $4.89 | $5.54 |
| 2015 | $2.04 | $66.63 | $0.13 | $0.00 | $48.26 |
| 2016 | $1.93 | $23.49 | $2.29 | $2.13 | $0.00 |
| 2017 | $1.68 | $40.92 | $1.70 | $5.53 | $6.44 |
| 2018 | $3.45 | $2,282.80 | $1.77 | $3.76 | $4.34 |
| 2019 | $2.52 | $24.00 | $1.85 | $4.42 | $0.00 |
| 2020 | $3.33 | $26.11 | $0.86 | $2.92 | $0.00 |
| 2021 | $5.03 | $42.33 | $15.59 | $5.80 | $38.52 |
| 2022 | $4.66 | $32.72 | $0.00 | $8.28 | $106.59 |
| 2023 | $4.57 | $43.53 | $2.49 | $2.28 | $0.00 |
| 2024 | $6.31 | $25.37 | $2.27 | $1.10 | $0.93 |
AI valuation
Our deep-learning model estimates Epsilon Energy Ltd.'s (EPSN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.37
- Current price
- $6.31
- AI upside
- +302.06%
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
$4.07
-35.5% upside
Graham-Dodd
$1.10
-82.61% upside
Graham Formula
$0.93
-85.21% 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 |
| EPSN | Epsilon Energy Ltd. | $6.31 | 112.89M | +302% | -35% | -83% | -85% | 71.84 | 1.43 | 4.39 | 9.61 | — | 1.43 | 37.46% | 10.86% | 6.12% | 1.95% | 2.32% | 1.58% | 0.00 | 73.80 | 2.02 | 1.77 | -0.44 | -7165.00% | 258.00% | 421010.00% | -14.25% | 2.41 | -24.71% | 3.96% | 284.60% | 5.28% | 38.68 | -6.71 | 4.20 | 3.45 |
| ANNA | AleAnna, Inc. | $2.85 | 115.88M | — | — | — | — | -18.73 | 7.79 | 163.93 | -62.29 | -9.14 | 7.79 | 17.14% | -1024.81% | -869.25% | -79.96% | -18.01% | -21.29% | 5.54 | — | 13.18 | 12.48 | -23.11 | 20486.00% | — | 17234.00% | -17.17% | -7.14 | -49.46% | 0.00% | 0.00% | 0.00% | -25.43 | -9.26 | 260.60 | 0.83 |
| IMPP | Imperial Petroleum Inc. | $4.25 | 153.96M | +1,591% | +14% | +407% | — | 1.43 | 0.17 | 0.49 | -2.00 | — | 0.17 | 34.17% | 29.93% | 34.01% | 12.81% | 19.52% | 12.14% | 0.00 | 110.82 | 7.92 | 7.64 | -1.00 | -5222.00% | -1973.00% | -9412.00% | 4.23% | 2.69 | 1.34% | 2.43% | 3.50% | 5.93% | -3.06 | -44.69 | -0.92 | 3.13 |
| KGEI | Kolibri Global Energy Inc… | $3.82 | 135.06M | +586% | +123% | +106% | +210% | 15.47 | 1.48 | 3.76 | 7.14 | — | 1.48 | 46.12% | 37.00% | 24.29% | 10.09% | 9.94% | 7.66% | 0.18 | 7.97 | 0.96 | 0.94 | 0.68 | -377.00% | 1584.00% | -15258.00% | 2.73% | 2.48 | 3.64% | 0.00% | 0.00% | 0.99% | 11.20 | 40.48 | 4.15 | 2.73 |
| LSE | Leishen Energy Holding Co… | $4.60 | 78.32M | +2,618% | -42% | -33% | — | 68.36 | 1.92 | 1.81 | 46.25 | — | 1.93 | 17.64% | -3.45% | 2.60% | 3.00% | -8.92% | 1.84% | 0.08 | -23.40 | 2.54 | 2.13 | -4.81 | -8433.00% | -3002.00% | -12597.00% | -4.27% | -0.15 | -19.96% | 0.00% | 0.00% | 2.77% | -36.83 | -16.46 | 1.27 | 4.21 |
| MMLP | Martin Midstream Partners… | $2.87 | 112.09M | +733% | -59% | — | — | -7.70 | -1.32 | 0.16 | 6.51 | -4.17 | -1.11 | 12.41% | 6.54% | -2.02% | 18.70% | 10.74% | -2.78% | -6.12 | 0.81 | 1.05 | 0.47 | 5.35 | 18462.00% | 120.00% | 12056.00% | 12.32% | 0.37 | 3.21% | 0.70% | -5.40% | 0.70% | 13.62 | 45.62 | 0.89 | 1.79 |
| NCSM | NCS Multistage Holdings, … | $39.84 | 101.23M | +91% | -74% | +15% | +40% | 7.95 | 0.65 | 0.40 | 3.82 | — | 0.81 | 38.23% | 2.66% | 4.06% | 8.55% | 4.85% | 5.34% | 0.15 | 10.45 | 4.15 | 2.46 | -0.80 | -30079.00% | 1410.00% | 34214.00% | 17.64% | 0.50 | 12.97% | 0.00% | 0.00% | 12.83% | 12.36 | 4.68 | 0.33 | 0.47 |
| SLNG | Stabilis Solutions, Inc. | $5.65 | 104.98M | +2,204% | +63% | -18% | -64% | 20.20 | 1.39 | 1.27 | 7.63 | 0.56 | 1.48 | 19.21% | 4.62% | 6.27% | 7.14% | 4.59% | 5.51% | 0.14 | — | 1.50 | 1.33 | 0.03 | 357647.00% | 24.00% | -22845.00% | 4.89% | 1.18 | 6.82% | 0.00% | 0.00% | 4.19% | 27.55 | 20.51 | 1.27 | 3.49 |
| SND | Smart Sand, Inc. | $5.19 | 206.18M | +304% | -68% | -22% | -91% | 121.94 | 0.68 | 0.50 | -102.86 | — | 0.70 | 11.48% | -1.35% | 0.41% | 0.56% | -0.67% | 0.39% | 0.15 | -3.04 | 1.76 | 1.06 | -7.89 | -6084.00% | 603.00% | 19962.00% | 19.83% | 0.88 | 12.21% | 3.63% | 442.20% | 17.07% | -39.83 | 5.46 | 0.54 | 2.32 |
About Epsilon Energy Ltd.
Epsilon Energy Ltd., a natural gas and oil company, engages in the acquisition, development, gathering, and production of oil and gas reserves in the United States. It operates through Upstream and Gathering System segments. The Company has natural gas production in the Marcellus in Pennsylvania; and oil, natural gas liquids (NGL), and natural gas production in the Anadarko Basin in Oklahoma. As of December 31, 2021, it had total estimated net proved reserves of 110,969 million cubic feet of natural gas reserves, 819,726 barrels of NGL, and 305,052 barrels of oil and other liquids. Epsilon Energy Ltd. was incorporated in 2005 and is based in Houston, Texas.
- CEO
- Jason Stabell
- Employees
- 10
- Beta
- -0.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.07 ÷ $6.31) − 1 = -35.5% (DCF, example).