Company Valuation: Oil States International, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 305 476.7 433.8 319.3 404.5 489.2 - -
Change - 56.28% -9% -26.39% 26.66% 20.95% - -
Enterprise Value (EV) 430.9 476.7 433.8 319.3 404.5 489.2 489.2 489.2
Change - 10.62% -9% -26.39% 26.66% 20.95% 0% 0%
P/E -4.69x -49.7x 34x -28.1x -3.64x 19.5x 10x 8.03x
PBR - - - - - 0.81x 0.79x -
PEG - 0.6x -0x 0x -0x -0x 0.1x 0.3x
Capitalization / Revenue 0.53x 0.65x 0.55x 0.46x 0.6x 0.76x 0.69x 0.66x
EV / Revenue 0x 0x 0x 0x 0x 0.76x 0.69x 0.66x
EV / EBITDA 0x 0x 0x 0x 0x 6.11x 5.35x -
EV / EBIT -0x 0x 0x -0x 0x 11.9x 9.61x 7.19x
EV / FCF -0x 0x 0x 0x 0x 13x 12.1x -
FCF Yield -3.38% 2.64% 7.19% 15.4% 23.3% 7.68% 8.24% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.06 -0.15 0.2 -0.18 -1.86 0.415 0.81 1.01
Distribution rate - - - - - - - -
Net sales 1 573.2 737.7 782.3 692.6 669 646.7 705.2 745
EBITDA 1 38.12 74 87.84 77.03 83.4 80.13 91.42 -
EBIT 1 -42.62 2.905 23.16 -1.689 35.96 41.16 50.91 68.06
Net income 1 -63.99 -9.54 12.89 -11.26 -109.4 25.59 45.31 54.4
Net Debt 125.9 - - - - - - -
Reference price 2 4.970 7.460 6.790 5.060 6.770 8.110 8.110 8.110
Nbr of stocks (in thousands) 61,376 63,902 63,889 63,111 59,746 60,323 - -
Announcement Date 2/17/22 2/16/23 2/20/24 2/21/25 2/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.54x - - - 489M
20.07x2.19x10.01x2.37% 73.6B
19.79x2.5x13.88x1.53% 60.05B
23.52x2.55x12.59x0.28% 28.1B
13.4x1.42x7.74x2.12% 26.87B
25.28x0.49x4.27x3.95% 9.35B
22.6x0.81x7.36x1.99% 6.93B
15.82x1.4x6.58x1.25% 6.29B
7.62x1.45x5.72x3.44% 6.27B
19.28x5.51x9.56x2.57% 6.27B
Average 18.69x 2.04x 8.63x 2.17% 22.42B
Weighted average by Cap. 19.43x 2.16x 10.55x 1.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. OIS Stock
  4. Valuation Oil States International, Inc.