US · NESR
National Energy Services Reunited Corp.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Houston, TX 77056
- Website
- nesr.com
Price · as of 2025-12-31
$24.74
Market cap 2.52B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.55 | +27.53% |
| Intrinsic Value(DCF) | $39.53 | +59.78% |
| Graham-Dodd Method(GD) | $5.88 | -76.25% |
| Graham Formula(GF) | $5.12 | -79.32% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $5.84 | $65.40 | |||
| 2020 | $4.57 | $6.26 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $2.53 | $4.38 | |||
| 2024 | $7.92 | $22.59 | $99.04 | $6.76 | $16.90 |
| 2025 | $24.69 | $31.55 | $60.99 | $5.88 | $5.12 |
AI valuation
Our deep-learning model estimates National Energy Services Reunited Corp.'s (NESR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.55
- Current price
- $24.74
- AI upside
- +27.53%
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
$39.53
+59.78% upside
Graham-Dodd
$5.88
-76.25% upside
Graham Formula
$5.12
-79.32% 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 |
| NESR | National Energy Services … | $24.74 | 2.52B | +28% | +60% | -76% | -79% | 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 |
| DNOW | Dnow Inc. | $11.78 | 1.39B | +119% | +3,472% | -15% | — | -15.99 | 0.64 | 0.50 | -40.17 | — | 1.35 | 16.95% | -2.87% | -3.16% | -5.29% | -3.90% | -3.21% | 0.30 | — | 2.34 | 1.07 | -10.52 | -20000.00% | 1884.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -23.80 | — | 0.68 | 1.26 |
| FLOC | Flowco Holdings Inc. | $22.56 | 630.07M | +284% | -58% | +3% | +932% | 4.83 | 2.78 | 0.84 | 2.28 | — | -2.16 | 34.03% | 19.61% | 17.11% | 24.66% | 16.66% | 8.14% | 0.18 | 7.87 | 3.34 | 1.35 | 0.13 | -9558.00% | 4193.00% | 8838.00% | 26.29% | 3.77 | 18.81% | 0.00% | 0.00% | 102.28% | 4.51 | 4.03 | 0.89 | 2.84 |
| HLX | Helix Energy Solutions Gr… | $9.19 | 1.35B | +164% | -55% | +32% | -92% | 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 |
| INVX | Innovex International, In… | $26.35 | 1.82B | +68% | +10% | -24% | +148% | 21.98 | 1.73 | 1.87 | 9.11 | — | 2.18 | 24.79% | 11.63% | 8.51% | 8.26% | 7.56% | 6.76% | 0.11 | 44.05 | 4.91 | 2.98 | -0.43 | -5668.00% | 4804.00% | 9510.00% | 8.51% | 1.29 | 15.97% | 0.00% | 0.00% | 5.51% | 15.36 | 11.22 | 1.79 | 7.15 |
| LPG | Dorian LPG Ltd. | $36.99 | 1.58B | -35% | -77% | — | — | 9.84 | 0.85 | 2.51 | 6.65 | — | 0.85 | 43.21% | 31.88% | 25.52% | 8.71% | 7.59% | 4.99% | 0.68 | 3.15 | 3.54 | 3.40 | 2.05 | -7184.00% | -3698.00% | -5667.00% | 17.37% | 1.60 | 10.38% | 17.63% | 173.40% | 31.72% | 11.39 | 8.33 | 3.63 | 1.56 |
| 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 |
| 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 |
| 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 National Energy Services Reunited Corp.
National Energy Services Reunited Corp. provides oilfield services to oil and gas companies in the Middle East, North Africa, and the Asia Pacific regions. It operates through two segments, Production Services; and Drilling and Evaluation Services. The Production Services segment offers hydraulic fracturing services; coiled tubing services, including nitrogen lifting, fishing, milling, clean-out, scale removal, and other well applications; stimulation and pumping services; primary and remedial cementing services; nitrogen services; filtration services, as well as frac tanks and pumping units; and pipeline services, such as water filling and hydro testing, nitrogen purging, and de-gassing and pressure testing, as well as cutting/welding and cooling down piping/vessels systems. It also provides production assurance chemicals; laboratory services; artificial lift services; and surface and subsurface safety systems, high-pressure packer systems, flow controls, service tools, expandable liner technology, vacuum insulated tubing technology, and engineering capabilities with manufacturing capacity and testing facilities, as well as sources, treats, and disposes water for oil and gas, municipal, and industrial use. The Drilling and Evaluation Services segment offers drilling and workover rigs; rig services; fishing and remedial solutions; directional and turbines drilling services; drilling fluid systems and related technologies; wireline logging services; slickline services for removal of scale, wax and sand build-up, setting plugs, changing out gas lift valves, and fishing and other well applications; and well testing services to measure solids, gas, and oil and water produced from a well, as well as rents drilling tools. It also provides oilfield solutions for thru-tubing intervention; tubular running services; and a range of wellhead products, flow control equipment, and frac equipment. The company was incorporated in 2017 and is headquartered in Houston, Texas.
- CEO
- Sherif Foda
- Employees
- 6.55K
- Beta
- 0.23
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($39.53 ÷ $24.74) − 1 = +59.78% (DCF, example).