US · XPRO
Expro Group Holdings N.V.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Houston, TX 77084
- Website
- expro.com
Price · as of 2025-12-31
$18.04
Market cap 2.03B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.19 | +50.72% |
| Intrinsic Value(DCF) | $6.98 | -61.31% |
| Graham-Dodd Method(GD) | $11.13 | -38.28% |
| Graham Formula(GF) | $0.99 | -94.52% |
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 | $0.00 | $0.00 | |||
| 2013 | $130.03 | $109.72 | $44.59 | $0.00 | $0.00 |
| 2014 | $95.29 | $80.15 | $3.96 | $0.00 | $0.00 |
| 2015 | $91.64 | $89.97 | $3.53 | $1.27 | $0.00 |
| 2016 | $60.34 | $47.30 | $1.98 | $0.00 | $30.38 |
| 2017 | $36.48 | $41.23 | $0.21 | $0.00 | $0.00 |
| 2018 | $33.24 | $40.79 | $0.00 | $1.65 | $0.00 |
| 2019 | $18.72 | $186.87 | $0.00 | $0.00 | $0.00 |
| 2020 | $27.06 | $20.51 | $1.83 | $0.00 | $0.00 |
| 2021 | $16.67 | $26.83 | $0.13 | $5.69 | $0.00 |
| 2022 | $20.61 | $32.04 | $22.87 | $8.84 | $0.00 |
| 2023 | $18.26 | $25.75 | $189.69 | $8.53 | $0.00 |
| 2024 | $10.69 | $27.76 | $155.24 | $12.22 | $9.39 |
| 2025 | $17.45 | $27.19 | $9.21 | $11.13 | $0.99 |
AI valuation
Our deep-learning model estimates Expro Group Holdings N.V.'s (XPRO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.19
- Current price
- $18.04
- AI upside
- +50.72%
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
$6.98
-61.31% upside
Graham-Dodd
$11.13
-38.28% upside
Graham Formula
$0.99
-94.52% 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 |
| XPRO | Expro Group Holdings N.V. | $18.04 | 2.03B | +51% | -61% | -38% | -95% | 38.82 | 1.31 | 1.25 | 6.95 | — | 2.15 | 12.77% | 7.21% | 3.22% | 3.42% | 4.52% | 2.17% | 0.15 | 8.11 | 2.16 | 1.59 | 0.09 | 0.00% | -617.00% | 27750.00% | 4.87% | 0.47 | 6.37% | 0.54% | 21.10% | 2.54% | 17.56 | 20.80 | 1.27 | 2.31 |
| AESI | Atlas Energy Solutions In… | $9.63 | 1.2B | +54% | -59% | — | — | -24.24 | 1.01 | 1.11 | 9.83 | — | 1.40 | 11.12% | -1.07% | -4.59% | -4.48% | -0.53% | -2.39% | 0.48 | -0.20 | 1.46 | 1.05 | 3.01 | -17455.00% | 373.00% | -7369.00% | -2.54% | 0.56 | -1.91% | 7.57% | -183.40% | 7.58% | -150.12 | -56.84 | 1.60 | 1.21 |
| 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 |
| EFXT | Enerflex Ltd. | $22.40 | 2.75B | +23% | +939% | -74% | +27% | 44.86 | 2.68 | 1.12 | 11.68 | 24.82 | 4.62 | 21.70% | 12.06% | 2.49% | 7.02% | 10.76% | 2.76% | 0.07 | 3.78 | 1.13 | 0.75 | -0.04 | 18077.00% | 4870.00% | 494.00% | 8.01% | 0.40 | 19.95% | 0.59% | 26.60% | 17.99% | 9.23 | 12.44 | 1.11 | 2.57 |
| 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 |
| GLP | Global Partners LP | $46.98 | 1.59B | -27% | -58% | -61% | -28% | 16.85 | 2.44 | 0.09 | 13.79 | — | 6.87 | 5.72% | 1.03% | 0.39% | 14.11% | 7.55% | 2.57% | 2.40 | 1.39 | 1.14 | 0.50 | 6.80 | -1245.00% | 814.00% | -16742.00% | 11.71% | 0.26 | 7.71% | 0.00% | 0.00% | 24.98% | 17.03 | 16.84 | 0.18 | 5.34 |
| 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 |
| 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 |
| NEXT | NextDecade Corporation | $5.39 | 1.43B | — | — | — | — | 6.55 | 4.81 | — | 15.44 | — | 4.81 | 0.00% | — | — | 83.37% | -5.25% | 5.70% | 10.77 | -1.95 | 0.69 | 0.25 | 10.55 | -7447.00% | — | 4705.00% | -146.54% | -0.16 | -81.80% | 0.00% | 0.00% | 0.37% | -33.53 | -2.15 | — | 0.01 |
| 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 |
About Expro Group Holdings N.V.
Expro Group Holdings N.V. engages in the provision of energy services in North and Latin America, Europe and Sub-Saharan Africa, the Middle East and North Africa, and the Asia-Pacific. The company provides well construction services, such as technology solutions in drilling, tubular running services, and cementing and tubulars; and well management services, including well flow management, subsea well access, and well intervention and integrity services. It serves exploration and production companies in onshore and offshore environments in approximately 60 countries with approximately 100 locations. The company was founded in 1938 and is based in Houston, Texas.
- CEO
- Michael Jardon
- Employees
- 8.5K
- Beta
- 1.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.98 ÷ $18.04) − 1 = -61.31% (DCF, example).