US · OIS
Oil States International, Inc.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Houston, TX 77002
- Website
- oilstatesintl.com
Price · as of 2025-12-31
$11.23
Market cap 782.07M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.84 | +58.86% |
| Intrinsic Value(DCF) | $5.23 | -53.43% |
| 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 |
|---|---|---|---|---|---|
| 2011 | $47.93 | $82.83 | $12.80 | $60.73 | $317.70 |
| 2012 | $44.35 | $56.37 | $639.85 | $79.05 | $286.02 |
| 2013 | $54.93 | $85.21 | $0.00 | $75.87 | $0.00 |
| 2014 | $40.85 | $81.80 | $0.62 | $37.52 | $0.00 |
| 2015 | $30.74 | $47.80 | $0.00 | $22.58 | $0.00 |
| 2016 | $32.05 | $43.62 | $0.00 | $14.13 | $25.03 |
| 2017 | $26.15 | $32.05 | $0.00 | $8.79 | $0.00 |
| 2018 | $14.93 | $29.67 | $0.00 | $12.04 | $0.00 |
| 2019 | $5.93 | $16.06 | $0.00 | $0.00 | $0.00 |
| 2020 | $8.76 | $20.29 | $0.00 | $0.00 | $214.98 |
| 2021 | $7.41 | $28.31 | $0.00 | $4.97 | $1.73 |
| 2022 | $8.59 | $24.86 | $0.00 | $9.13 | $0.00 |
| 2023 | $5.60 | $23.94 | $1.25 | $11.07 | $2.85 |
| 2024 | $4.82 | $26.99 | $0.00 | $8.95 | $0.50 |
| 2025 | $13.08 | $17.84 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Oil States International, Inc.'s (OIS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.84
- Current price
- $11.23
- AI upside
- +58.86%
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
$5.23
-53.43% 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 |
| OIS | Oil States International,… | $11.23 | 782.07M | +59% | -53% | — | — | -7.02 | 1.34 | 1.15 | 18.34 | -0.75 | 1.63 | 12.83% | -0.69% | -16.35% | -17.45% | -0.68% | -11.58% | 0.15 | -0.79 | 1.86 | 1.02 | 0.41 | 93333.00% | -341.00% | 78161.00% | 9.63% | 0.39 | 10.90% | 0.00% | 0.00% | 10.95% | -170.39 | 10.62 | 1.17 | 2.80 |
| EGY | VAALCO Energy, Inc. | $5.15 | 536.93M | +386% | -30% | -26% | +42% | 6.40 | 0.75 | 0.78 | 1.36 | — | 0.75 | 36.00% | 28.50% | 12.06% | 11.93% | 11.83% | 6.58% | 0.20 | 36.57 | 1.31 | 1.17 | 0.05 | -55.00% | 526.00% | -9152.00% | 2.86% | 0.63 | 2.22% | 7.00% | 44.80% | 8.82% | 2.86 | 36.37 | 0.81 | 1.85 |
| FET | Forum Energy Technologies… | $58.03 | 690.75M | +56% | -59% | -88% | — | -74.05 | 2.46 | 0.90 | 15.44 | — | 5.39 | 27.67% | 2.42% | -1.22% | -3.16% | 1.63% | -1.23% | 0.47 | 1.04 | 2.17 | 0.86 | 1.91 | -9264.00% | -306.00% | -2339.00% | 9.00% | 0.34 | 13.70% | 0.00% | 0.00% | 22.54% | 42.69 | 12.68 | 1.03 | 2.45 |
| GEOS | Geospace Technologies Cor… | $9.17 | 118.18M | +289% | -36% | -36% | -23% | -19.42 | 1.50 | 1.70 | 166.97 | -37.34 | 1.59 | 29.69% | -10.18% | -8.78% | -7.48% | -11.39% | -6.37% | 0.01 | -66.77 | 3.62 | 2.24 | -25.91 | 5200.00% | -1829.00% | 13342.00% | -16.00% | -0.91 | -30.49% | 0.00% | 0.00% | 10.38% | -14.49 | -5.41 | 1.48 | 5.52 |
| GPRK | GeoPark Limited | $8.31 | 429.33M | +436% | +10% | -46% | — | 4.19 | 1.99 | 0.61 | 1.58 | — | 1.99 | 55.41% | 41.39% | 14.58% | 50.82% | 21.39% | 8.70% | 2.66 | 5.90 | 1.17 | 0.91 | 0.64 | -670.00% | -1266.00% | 17449.00% | 69.19% | 1.28 | 54.68% | 7.43% | 31.20% | 52.07% | 2.37 | 2.32 | 0.98 | 1.75 |
| NGS | Natural Gas Services Grou… | $38.26 | 480.89M | +32% | -65% | -28% | +32% | 15.43 | 1.04 | 1.70 | 6.68 | 5.92 | 1.04 | 36.14% | 21.26% | 10.99% | 7.02% | 6.45% | 3.55% | 0.67 | 2.79 | 2.78 | 1.67 | 2.59 | 26053.00% | 2936.00% | -9530.00% | -2.40% | 3.77 | -1.56% | 0.00% | 0.00% | 0.00% | 13.02 | -67.87 | 2.77 | 1.72 |
| NOA | North American Constructi… | $16.68 | 484.96M | +72% | +451% | -35% | +83% | 15.84 | 1.80 | 0.60 | 5.11 | — | 1.84 | 18.02% | 13.15% | 3.78% | 11.83% | 10.62% | 2.72% | 2.12 | 2.72 | 1.05 | 0.79 | 2.64 | -2042.00% | 2179.00% | -19976.00% | -9.56% | 0.69 | -6.29% | 1.52% | 24.10% | 2.50% | 9.43 | -21.66 | 1.24 | 1.45 |
| RNGR | Ranger Energy Services, I… | $17.42 | 410.25M | +59% | -67% | -24% | — | 17.50 | 1.18 | 0.56 | 4.33 | — | 1.20 | 9.49% | 5.01% | 3.22% | 6.74% | 7.27% | 4.84% | 0.12 | 11.00 | 2.21 | 1.93 | -0.10 | -1474.00% | -1029.00% | -718.00% | 15.65% | 1.30 | 18.11% | 1.40% | 24.50% | 14.07% | 11.01 | 6.25 | 0.55 | 3.94 |
| SGU | Star Group, L.P. | $12.85 | 422.5M | +31% | -44% | — | +50% | 5.42 | 1.31 | 0.22 | 4.38 | 5.30 | -3.47 | 30.56% | 6.42% | 4.08% | 25.65% | 16.35% | 7.83% | 0.94 | 7.44 | 0.59 | 0.36 | 1.73 | 10222.00% | 104.00% | -4415.00% | 14.07% | 0.20 | 11.21% | 6.56% | 35.50% | 10.47% | 5.76 | 11.76 | 0.37 | 2.50 |
About Oil States International, Inc.
Oil States International, Inc., through its subsidiaries, provides oilfield products and services for the drilling, completion, subsea, production, and infrastructure sectors of the oil and gas industry worldwide. The company operates through three segments: Well Site Services, Downhole Technologies, and Offshore/Manufactured Products. The Well Site Services segment offers a range of equipment and services that are used to drill for, establish, and maintain the flow of oil and natural gas from a well throughout its lifecycle. It also provides wellhead isolation, frac valve, wireline and coiled tubing support, flowback and well testing, pipe recovery systems, gravel pack and sand control, blowout preventer, and drilling services. The Downhole Technologies segment provides oil and gas perforation systems, and downhole tools in support of completion, intervention, wireline, and well abandonment operations. This segment also designs, manufactures, and markets its consumable engineered products to oilfield service, and exploration and production companies. The Offshore/Manufactured Products segment designs, manufactures, and markets capital equipment utilized on floating production systems, subsea pipeline infrastructure, and offshore drilling rigs and vessels; and short-cycle and other products. Its products include flexible bearings, advanced connector systems, high-pressure riser systems, deepwater mooring systems, cranes, subsea pipeline products, and blow-out preventer stack integration products. This segment also provides short-cycle products, such as valves, elastomers, and other specialty products that are used in the land-based drilling and completion markets; and other products for use in industrial, military, and other applications. In addition, it offers specialty welding, fabrication, cladding and machining, offshore installation, and inspection and repair services. The company was incorporated in 1995 and is headquartered in Houston, Texas.
- CEO
- Cynthia Taylor
- Employees
- 2.44K
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.23 ÷ $11.23) − 1 = -53.43% (DCF, example).