GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Total Energy Services Inc (TSX:TOT) » Definitions » Intrinsic Value: Projected FCF

Total Energy Services (TSX:TOT) Intrinsic Value: Projected FCF : C$26.84 (As of Apr. 30, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Total Energy Services Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-30), Total Energy Services's Intrinsic Value: Projected FCF is C$26.84. The stock price of Total Energy Services is C$10.07. Therefore, Total Energy Services's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

The historical rank and industry rank for Total Energy Services's Intrinsic Value: Projected FCF or its related term are showing as below:

TSX:TOT' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.17   Med: 0.55   Max: 1.18
Current: 0.38

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Total Energy Services was 1.18. The lowest was 0.17. And the median was 0.55.

TSX:TOT's Price-to-Projected-FCF is ranked better than
84.32% of 676 companies
in the Oil & Gas industry
Industry Median: 0.85 vs TSX:TOT: 0.38

Total Energy Services Intrinsic Value: Projected FCF Historical Data

The historical data trend for Total Energy Services's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Total Energy Services Intrinsic Value: Projected FCF Chart

Total Energy Services Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 16.50 19.74 24.96 22.89 26.84

Total Energy Services Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 22.89 22.90 24.83 24.02 26.84

Competitive Comparison of Total Energy Services's Intrinsic Value: Projected FCF

For the Oil & Gas Equipment & Services subindustry, Total Energy Services's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Total Energy Services's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Total Energy Services's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Total Energy Services's Price-to-Projected-FCF falls into.



Total Energy Services Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Total Energy Services's Free Cash Flow(6 year avg) = C$65.14.

Total Energy Services's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(10.265723347005*65.13536+530.237*0.8)/40.715
=26.84

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Total Energy Services  (TSX:TOT) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Total Energy Services's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.07/26.841488047835
=0.38

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Total Energy Services Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Total Energy Services's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Total Energy Services (TSX:TOT) Business Description

Industry
Traded in Other Exchanges
Address
734 - 7th Avenue S.W., Suite 1000, Calgary, AB, CAN, T2P 3P8
Total Energy Services Inc is an energy services company. The operating segments of the company are Contract Drilling Services, Rentals & Transportation Services, Compression & Process Service, Well servicing, and Corporate. The majority of revenue is from the Compression & Process Service segment, which includes the Company fabricates a full range of natural gas compression equipment as well as oil, natural gas and other process equipment The company's operations are conducted in Canada, the United States of America, and Australia, out of which the majority are from Canada.
Executives
George K. Chow Director

Total Energy Services (TSX:TOT) Headlines

No Headlines