
Calfrac Well Services Ltd
TSX:CFW

Intrinsic Value
The intrinsic value of one
CFW
stock under the Base Case scenario is
13.95
CAD.
Compared to the current market price of 3.43 CAD,
Calfrac Well Services Ltd
is
Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Calfrac Well Services Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Calfrac Well Services Ltd
Balance Sheet Decomposition
Calfrac Well Services Ltd
Current Assets | 521.9m |
Cash & Short-Term Investments | 15.5m |
Receivables | 307m |
Other Current Assets | 199.4m |
Non-Current Assets | 733.1m |
PP&E | 704.1m |
Other Non-Current Assets | 29m |
Free Cash Flow Analysis
Calfrac Well Services Ltd
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Calfrac Well Services Ltd
Revenue
|
1.6B
CAD
|
Cost of Revenue
|
-1.5B
CAD
|
Gross Profit
|
136.1m
CAD
|
Operating Expenses
|
-62.5m
CAD
|
Operating Income
|
73.6m
CAD
|
Other Expenses
|
-55.4m
CAD
|
Net Income
|
18.2m
CAD
|
CFW Profitability Score
Profitability Due Diligence
Calfrac Well Services Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Calfrac Well Services Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
CFW Solvency Score
Solvency Due Diligence
Calfrac Well Services Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Calfrac Well Services Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CFW Price Targets Summary
Calfrac Well Services Ltd
According to Wall Street analysts, the average 1-year price target for
CFW
is 4.08 CAD
with a low forecast of 3.28 CAD and a high forecast of 4.99 CAD.
Dividends
Current shareholder yield for CFW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CFW
stock under the Base Case scenario is
13.95
CAD.
Compared to the current market price of 3.43 CAD,
Calfrac Well Services Ltd
is
Undervalued by 75%.