Epsilon Energy Ltd.

Epsilon Energy Ltd.

EPSNยทNASDAQ

$5.93

+1.4%
EnergyOil & Gas Exploration & Production

Epsilon Energy Ltd., a natural gas and oil company, engages in the acquisition, development, gathering, and production of oil and gas reserves in the United States. It operates through Upstream and Gathering System segments. The Company has natural gas production in the Marcellus in Pennsylvania; and oil, natural gas liquids (NGL), and natural gas production in the Anadarko Basin in Oklahoma. As of December 31, 2021, it had total estimated net proved reserves of 110,969 million cubic feet of natural gas reserves, 819,726 barrels of NGL, and 305,052 barrels of oil and other liquids. Epsilon Energy Ltd. was incorporated in 2005 and is based in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$148.73M
EPS-0.2100
P/E Ratio-28.24
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -28.2).

Valuation inputs: P/E -28.2, earnings yield N/A, momentum +1.4%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -3.9%, ROIC +6.8%).

Profitability stack: net margin -9.4%, ROE -3.9%, ROIC +6.8%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +44.9%, momentum +1.4%, net margin -9.4%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

epsn

Epsilon Energy Ltd. Market vs Earnings Trajectory

EPSN ยท NASDAQ

Loading price and EPS data...

Epsilon Energy Ltd.

Epsilon Energy Ltd. Fair Value Envelope

EPSN ยท NASDAQ

Our analysis suggests that EPSN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.93, this represents a potential HIDDEN relative to our calculated worth for Epsilon Energy Ltd..

Intrinsic Value
Current Price: $5.93
3Y-114.0%
5Y-703.0%
10Y+62.0%
3Y-26.0%
5Y+111.0%
10Y+103.0%
3Y-114.0%
5Y-654.0%
10Y+64.0%
3Y-46.0%
5Y+39.0%
10Y+84.0%
3Y-83.0%
5Y-37.0%
10Y-52.0%
3Y+84.0%
5Y+163.0%
10Y+79.0%
Epsilon Energy Ltd.

Epsilon Energy Ltd. Profit Bridge

EPSN ยท NASDAQ
Revenue51.59M
Cost of Goods Sold (27.05M)
Gross Profit24.54M
Operating Expenses (8.91M)
Operating Income15.62M
Interest Expense (624.16K)
Other Income/Expense-21.06M
Pretax Income-5.44M
Income Tax (-589.53K)
Net Income-4.85M
Net Income
-4.85M

Profitability Analysis

Gross Margin

47.6%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

30.3%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

-9.4%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Interest or tax burden: Strong operational performance but thin net margins indicate high interest expenses or unfavorable tax position eating into profits.

47.56%
Gross Profit Margin
27%
3Y-38.0%
5Y+82.0%
10Y+170.0%
30.29%
Operating Profit Margin
179%
3Y-55.0%
5Y-857.0%
10Y+228.0%
-9.39%
Net Profit Margin
-254%
3Y-119.0%
5Y-362.0%
10Y-19.0%
-3.86%
Return on Equity
-293%
3Y-111.0%
5Y-404.0%
10Y-17.0%
-2.12%
Return on Assets
-233%
3Y-107.0%
5Y-310.0%
10Y-9.0%
6.84%
Return on Invested Capital
319%
3Y-77.0%
5Y-1053.0%
10Y+151.0%
EPSN

Epsilon Energy Ltd. Cash Conversion Engine

EPSN ยท NASDAQ
Net Income-4.85M
Depreciation & Amortization12.17M
Stock-Based Compensation0.00
Change in Working Capital-6.53M
Others20.66M
Capital Expenditures-15.39M
Free Cash Flow5.22M

Cash Flow Quality Analysis

FCF Conversion Rate

-107.8%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

74.7%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+126.5%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$6.53M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Capital-intensive growth: Heavy reinvestment limits current cash available but may drive future returns. Assess whether CapEx supports compelling growth opportunities with adequate ROI.

epsn

Epsilon Energy Ltd. Funding & Solvency Profile

EPSN ยท NASDAQ
Cash & Cash Equivalents7.91M
Net Receivables16.79M
Inventory0.00
Other Current Assets5.07M
Total Current Assets30 M
Property, Plant & Equipment4.51M
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets192.13M
Total Non-Current Assets197 M
Total Assets
226.42M

Financial Health Analysis

Current Ratio

1.08x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

0.82x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

2 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

13% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

epsn

Epsilon Energy Ltd. Street Expectations Map

EPSN ยท NASDAQ

Wall Street analysts project that EPSN stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 8.40, with estimates ranging from a low of 8.40 to a high of 8.40.

Lowest Target
8.40
41.65%
Consensus Target
8.40
41.65%
Highest Target
8.40
41.65%

The consensus 1-year price target stands at 8.40, with estimates ranging from a low of 8.40 to a high of 8.40.

Analyst Consensus Analysis

Upside Potential

+41.6%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

epsn

Epsilon Energy Ltd. Insider Positioning

EPSN ยท NASDAQ

During the last 12 months, insiders have purchased $560K and sold $1.75M worth of EPSN shares, resulting in $1.19M of net selling activity.

3 Months

Bought

20.0K

124.18K

Sold

74.4K

462.33K

Net Activity

-338K

-$338K

3-6 Months

Bought

28.5K

131.10K

Sold

74.4K

346.72K

Net Activity

-216K

-$216K

6-9 Months

Bought

33.7K

163.47K

Sold

74.4K

382.51K

Net Activity

-219K

-$219K

9-12 Months

Bought

25.0K

141.51K

Sold

74.4K

556.71K

Net Activity

-415K

-$415K

Top Buyers

1
SJ

Stabell Jason

Director, Officer: Chief Executive Officer

84.7K sharesโ€ข9 transactions

$442K

2
WA

Williamson Andrew

Officer: Chief Financial Officer

22.5K sharesโ€ข2 transactions

$118K

Top Sellers

1
SCML

Solas Capital Management, Llc

10 Percent Owner

297.7K sharesโ€ข10 transactions

$1.75M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $1.19M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.32:1

Weak buy/sell ratio. Selling significantly exceeds buyingโ€”monitor for potential fundamental concerns.

Recent Trend (3 Months)

$338K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

Moderate Buying

2 insider buyers vs. 1 sellers. More insiders buying than selling indicates positive sentiment.

Insider Activity Insight

Persistent selling pressure: Consistent insider selling with weak buy/sell ratio suggests insiders may be capitalizing on current valuation. Exercise caution and review recent earnings quality and management commentary.

1.01%
Dividend Yield
-42%
3Y-12.0%
5Y-
10Y-
ย 

epsn Dividend History

EPSN
10Y CAGR +0%
Latest $0.062
Annual $0.25
Stable dividend payments
Last Period: +0%