US · HLX
Helix Energy Solutions Group, Inc.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Houston, TX 77043
- Website
- helixesg.com
Price · as of 2025-12-31
$10.29
Market cap 1.35B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.25 | +135.67% |
| Intrinsic Value(DCF) | $4.10 | -60.16% |
| Graham-Dodd Method(GD) | $12.17 | +18.27% |
| Graham Formula(GF) | $0.70 | -93.24% |
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 |
|---|---|---|---|---|---|
| 2011 | $18.48 | $29.52 | $5.43 | $19.48 | $29.85 |
| 2012 | $23.70 | $31.47 | $3.06 | $10.52 | $13.19 |
| 2013 | $23.63 | $39.32 | $4.21 | $19.14 | $12.11 |
| 2014 | $13.48 | $30.02 | $6.71 | $24.44 | $61.99 |
| 2015 | $5.08 | $15.81 | $0.60 | $0.00 | $98.28 |
| 2016 | $7.61 | $21.64 | $2.45 | $7.84 | $15.01 |
| 2017 | $6.45 | $18.49 | $2.40 | $11.82 | $5.48 |
| 2018 | $7.28 | $19.33 | $1.37 | $12.00 | $6.66 |
| 2019 | $5.19 | $18.48 | $3.09 | $13.43 | $3.79 |
| 2020 | $6.16 | $20.91 | $0.00 | $12.43 | $0.87 |
| 2021 | $5.07 | $20.44 | $0.00 | $8.92 | $0.00 |
| 2022 | $7.87 | $21.21 | $0.00 | $7.12 | $0.00 |
| 2023 | $9.55 | $22.19 | $41.39 | $9.59 | $0.00 |
| 2024 | $8.18 | $24.53 | $23.38 | $11.83 | $4.87 |
| 2025 | $9.31 | $24.25 | $0.00 | $12.17 | $0.70 |
AI valuation
Our deep-learning model estimates Helix Energy Solutions Group, Inc.'s (HLX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.25
- Current price
- $10.29
- AI upside
- +135.67%
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
$4.10
-60.16% upside
Graham-Dodd
$12.17
+18.27% upside
Graham Formula
$0.70
-93.24% 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 |
| HLX | Helix Energy Solutions Gr… | $10.29 | 1.35B | +136% | -60% | +18% | -93% | 44.80 | 0.84 | 1.07 | 6.20 | — | 0.84 | 12.32% | 5.04% | 2.39% | 1.94% | 2.59% | 1.18% | 0.38 | 2.86 | 2.75 | 2.50 | 0.73 | -4167.00% | -494.00% | -2601.00% | 8.72% | 0.46 | 6.60% | 0.00% | 0.00% | 10.05% | 24.04 | 13.00 | 1.21 | 1.68 |
| ACDC | ProFrac Holding Corp. | $4.95 | 895.31M | +367% | -43% | — | +110% | -5.43 | 1.12 | 0.52 | 6.21 | -7.95 | 2.03 | 11.58% | -2.76% | -9.82% | -18.25% | -2.50% | -6.86% | 1.26 | -0.39 | 0.87 | 0.52 | 3.27 | 6829.00% | -1670.00% | -6080.00% | 9.95% | 0.56 | 4.81% | 0.00% | 0.00% | 0.00% | -39.50 | 21.25 | 1.09 | 0.88 |
| CLB | Core Laboratories N.V. | $17.59 | 819.05M | +82% | -61% | -50% | -66% | 25.27 | 2.87 | 1.53 | 15.54 | 833.76 | 13.63 | 17.91% | 9.28% | 6.04% | 11.96% | 7.90% | 5.36% | 0.74 | 4.95 | 2.07 | 1.27 | 2.89 | 303.00% | 51.00% | -4791.00% | 2.81% | 0.35 | 5.16% | 0.23% | 5.90% | 1.78% | 20.20 | 43.70 | 1.87 | 2.90 |
| DEC | Diversified Energy Compan… | $13.76 | 1.06B | +239% | +452,548% | +41% | +4,418% | 2.97 | 1.03 | 0.55 | 1.32 | — | 1.03 | 0.00% | 29.25% | 18.69% | 47.59% | 27.43% | 6.72% | 0.24 | 2.55 | 0.60 | 0.41 | 0.22 | -34624.00% | 13013.00% | -461.00% | 27.59% | 0.43 | 16.59% | 8.37% | 24.90% | 166.18% | 2.28 | 4.36 | 0.67 | 0.50 |
| MRC | MRC Global Inc. | $13.78 | 1.17B | +96% | -66% | -84% | — | 12.61 | 1.91 | 0.33 | 8.78 | — | 9.03 | 20.59% | 4.48% | 1.83% | 11.48% | 8.85% | 4.44% | 1.12 | 5.19 | 1.81 | 0.87 | 2.97 | -7143.00% | -1175.00% | 4940.00% | 25.21% | 0.54 | 21.89% | 2.34% | 29.50% | 2.85% | 11.12 | 6.05 | 0.50 | 2.40 |
| NESR | National Energy Services … | $25.05 | 2.52B | +26% | +58% | -77% | -80% | 47.54 | 2.51 | 1.84 | 11.06 | — | 8.81 | 11.02% | 7.43% | 3.86% | 5.45% | 6.93% | 2.82% | 0.36 | 3.02 | 1.04 | 0.79 | 0.94 | -3500.00% | 172.00% | -277.00% | 4.97% | 0.44 | 10.06% | 0.00% | 0.00% | 3.13% | 27.01 | 21.99 | 2.01 | 2.61 |
| NPKI | NPK International Inc. | $14.43 | 1.22B | +131% | +7% | -63% | +3% | 33.20 | 3.40 | 4.31 | 25.70 | — | 4.71 | 36.37% | 16.87% | 13.27% | 10.61% | 9.93% | 8.61% | 0.10 | 3594.31 | 1.43 | 1.14 | 0.66 | -12457.00% | 2738.00% | -59081.00% | 2.21% | 1.28 | 7.41% | 0.00% | 0.00% | 1.90% | 26.21 | 46.54 | 4.42 | 8.63 |
| PUMP | ProPetro Holding Corp. | $12.13 | 1.48B | +131% | -58% | -34% | — | 1586.55 | 1.58 | 1.03 | 7.67 | — | 1.69 | 9.93% | 1.46% | 0.06% | 0.10% | 0.77% | 0.07% | 0.30 | 2.25 | 1.29 | 1.15 | 0.82 | -10060.00% | -1213.00% | -6207.00% | 3.25% | 0.90 | 4.42% | 0.00% | 0.00% | 0.00% | 79.06 | 34.48 | 1.15 | 2.73 |
| RES | RPC, Inc. | $5.81 | 1.28B | +342% | +30% | -49% | -43% | 41.03 | 1.20 | 0.81 | 5.44 | — | 1.43 | 14.29% | 3.50% | 1.97% | 2.95% | 3.65% | 2.25% | 0.09 | 18.77 | 3.24 | 2.50 | -0.52 | -6512.00% | 1495.00% | -5912.00% | 4.02% | 0.93 | 5.98% | 2.67% | 109.50% | 2.89% | 21.13 | 22.70 | 0.74 | 4.80 |
| TTI | TETRA Technologies, Inc. | $8.66 | 1.16B | +241% | -59% | -74% | -97% | 282.42 | 4.19 | 1.88 | 17.38 | — | 4.53 | 25.38% | 9.44% | 0.48% | 1.56% | 5.06% | 0.56% | 0.93 | 3.44 | 2.02 | 0.32 | 2.70 | -9729.00% | 531.00% | -18087.00% | 1.64% | 0.64 | 4.15% | 0.00% | 0.00% | 0.00% | 23.61 | 71.97 | 2.23 | 2.42 |
| VTOL | Bristow Group Inc. | $47.70 | 1.38B | -27% | -73% | 0% | +17% | 9.80 | 1.04 | 0.66 | 7.62 | — | 1.08 | 28.14% | 9.37% | 6.70% | 11.06% | 8.00% | 4.67% | 1.07 | 3.53 | 1.90 | 1.41 | 3.30 | -143750.00% | 910.00% | 5762.00% | -8.39% | 0.54 | -5.06% | 0.00% | 0.00% | 0.44% | 12.36 | -21.02 | 1.16 | 1.70 |
About Helix Energy Solutions Group, Inc.
Helix Energy Solutions Group, Inc., an offshore energy services company, provides specialty services to the offshore energy industry primarily in Brazil, the Gulf of Mexico, North Sea, the Asia Pacific, and West Africa regions. The company operates through three segments: Well Intervention, Robotics, and Production Facilities. It engages in the installation of flowlines, control umbilicals, and manifold assemblies and risers; trenching and burial of pipelines; installation and tie-in of riser and manifold assembly; commissioning, testing, and inspection activities; and provision of cable and umbilical lay, and connection services. The company also provides well intervention, intervention engineering, and production enhancement services; inspection, repair, and maintenance of production structures, trees, jumpers, risers, pipelines, and subsea equipment; and related support services. In addition, it offers reclamation and remediation services; well plug and abandonment services; pipeline abandonment services; and site inspections. Additionally, the company offers oil and natural gas processing facilities and services; and fast response system, as well as site clearance and subsea support services. It serves independent oil and gas producers and suppliers, pipeline transmission companies, renewable energy companies, and offshore engineering and construction firms. The company was formerly known as Cal Dive International, Inc. and changed its name to Helix Energy Solutions Group, Inc. in March 2006. Helix Energy Solutions Group, Inc. was incorporated in 1979 and is headquartered in Houston, Texas.
- CEO
- Owen Eugene Kratz
- Employees
- 2.31K
- Beta
- 1.24
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.10 ÷ $10.29) − 1 = -60.16% (DCF, example).