Total Energy Services Inc
TSX:TOT

Watchlist Manager
Total Energy Services Inc Logo
Total Energy Services Inc
TSX:TOT
Watchlist
Price: 11.09 CAD 1.93% Market Closed
Market Cap: 415.5m CAD

Relative Value

The Relative Value of one TOT stock under the Base Case scenario is 1 355.59 CAD. Compared to the current market price of 11.09 CAD, Total Energy Services Inc is Undervalued by 99%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TOT Relative Value
Base Case
1 355.59 CAD
Undervaluation 99%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
2
Forward
0.4
vs History
46
vs Industry
30
Median 3Y
8.7
Median 5Y
6.3
Industry
17.3
Forward
6.1
vs History
63
vs Industry
29
Median 3Y
2.5
Median 5Y
2.5
Industry
10.5
vs History
50
vs Industry
24
Median 3Y
9.2
Median 5Y
11.2
Industry
13.4
vs History
19
vs Industry
53
Median 3Y
0.7
Median 5Y
0.6
Industry
1.6
vs History
90
vs Industry
72
Median 3Y
0.5
Median 5Y
0.6
Industry
3
Forward
0.4
vs History
87
vs Industry
64
Median 3Y
2.2
Median 5Y
2.5
Industry
6.5
vs History
87
vs Industry
30
Median 3Y
2.8
Median 5Y
3.3
Industry
10.8
Forward
2.1
vs History
53
vs Industry
26
Median 3Y
5.8
Median 5Y
5.3
Industry
12.9
Forward
0
vs History
92
vs Industry
28
Median 3Y
3.1
Median 5Y
3.3
Industry
11.2
vs History
84
vs Industry
20
Median 3Y
6.1
Median 5Y
6
Industry
12
vs History
55
vs Industry
56
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5

Multiples Across Competitors

TOT Competitors Multiples
Total Energy Services Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Total Energy Services Inc
TSX:TOT
420.3m CAD 0.4 6.5 2.5 5.2
US
Schlumberger NV
NYSE:SLB
48.5B USD 1.3 11.6 6.2 8.7
US
Baker Hughes Co
NASDAQ:BKR
39.2B USD 1.4 13.4 9.7 13.2
LU
Tenaris SA
MIL:TEN
17.4B EUR 1.7 11.3 6.3 8.2
US
Halliburton Co
NYSE:HAL
18.5B USD 0.8 8.8 4.9 6.4
UK
TechnipFMC PLC
NYSE:FTI
14.6B USD 1.6 17.6 9.5 12.9
FR
Technip Energies NV
PAR:TE
6.3B EUR 0.6 10.8 5.7 5.7
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
42.1B CNY 0.8 11.2 7 7
UK
Subsea 7 SA
OSE:SUBC
58.2B NOK 0.8 29.9 5.5 12.9
IT
Saipem SpA
MIL:SPM
4.6B EUR 0.3 12.1 2.8 5.3
US
ChampionX Corp
NASDAQ:CHX
5B USD 1.4 17.1 6.7 9.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Total Energy Services Inc
TSX:TOT
Average EV/EBITDA: 6.1
2.5
9%
0.3
US
Schlumberger NV
NYSE:SLB
6.2
3%
2.1
US
B
Baker Hughes Co
NASDAQ:BKR
9.7
6%
1.6
LU
Tenaris SA
MIL:TEN
6.3
-4%
N/A
US
Halliburton Co
NYSE:HAL
4.9
-1%
N/A
UK
TechnipFMC PLC
NYSE:FTI
9.5
15%
0.6
FR
Technip Energies NV
PAR:TE
5.7
13%
0.4
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
7
19%
0.4
UK
Subsea 7 SA
OSE:SUBC
5.5
15%
0.4
IT
Saipem SpA
MIL:SPM
2.8
13%
0.2
US
ChampionX Corp
NASDAQ:CHX
6.7
1%
6.7