XPRO
Expro Group Holdings N.V.
$15.46
Oil & Gas E&P
85%
FCF at Price Deck × Multiple
Strong
·
Conviction
Overvalued
Trading 124.7% above fair value
You pay
$15.46
Bear
$3.86
Fair
$6.88
Bull
$10.69
Bear
$3.86
-75.1%
FCF $20M × 10x
Fair
$6.88
-55.5%
FCF $26M × 13x
Bull
$10.69
-30.9%
FCF $32M × 16x
Key Value Driver
Oil price assumption ($75/bbl base case)
Implied Market Multiple
68.7x
Summary
Our base-case estimate uses a valuation based on free cash flow under different commodity price assumptions and a valuation multiple. We then blend that result with the average analyst price target of $19.33 from 20 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $6.88 per share.
Warnings
If oil drops to $60/barrel, the stock could fall -90%. Check whether the company can survive at low prices and still pay its dividend.
Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.
Wall Street's average price target is $19.33 (from 20 analysts). Our estimate is 86% below the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — commodity volumes do not compound
- Geopolitical premiums are real but historically temporary
- Reserve replacement ratio below 100% for 3 years is existential