
Total Energy Services Inc
TSX:TOT

Intrinsic Value
The intrinsic value of one
TOT
stock under the Base Case scenario is
694.31
CAD.
Compared to the current market price of 10.3 CAD,
Total Energy Services Inc
is
Undervalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Total Energy Services Inc
Balance Sheet Decomposition
Total Energy Services Inc
Current Assets | 309.2m |
Cash & Short-Term Investments | 38.4m |
Receivables | 149m |
Other Current Assets | 121.7m |
Non-Current Assets | 628.5m |
PP&E | 622.5m |
Intangibles | 4.1m |
Other Non-Current Assets | 2m |
Free Cash Flow Analysis
Total Energy Services Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Total Energy Services Inc
Revenue
|
906.8m
CAD
|
Cost of Revenue
|
-681.4m
CAD
|
Gross Profit
|
225.4m
CAD
|
Operating Expenses
|
-145.6m
CAD
|
Operating Income
|
79.8m
CAD
|
Other Expenses
|
-19m
CAD
|
Net Income
|
60.8m
CAD
|
TOT Profitability Score
Profitability Due Diligence
Total Energy Services Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Total Energy Services Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
TOT Solvency Score
Solvency Due Diligence
Total Energy Services Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Total Energy Services Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TOT Price Targets Summary
Total Energy Services Inc
According to Wall Street analysts, the average 1-year price target for
TOT
is 17.34 CAD
with a low forecast of 17.17 CAD and a high forecast of 17.85 CAD.
Dividends
Current shareholder yield for TOT 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?