Civeo Corporation

Civeo Corporation

CVEOยทNYSE

$34.20

-1.6%
IndustrialsSpecialty Business Services

Civeo Corporation provides hospitality services to the natural resource industry in Canada, Australia, and the United States. The company develops lodges and villages; and mobile accommodations, including modular, skid-mounted accommodation, and central facilities that provide long-term and temporary work force accommodations. It also offers food, housekeeping, and maintenance services, as well as laundry, facility management and maintenance, water and wastewater treatment, power generation, communication systems, security, and logistics services; and camp management services. In addition, the company provides development activities for workforce accommodation facilities, including site selection, permitting, engineering and design, manufacturing management, and site construction services, as well as catering and managed services. It owns and operates 27 lodges and villages with approximately 28,000 rooms; and a fleet of mobile accommodation assets. The company serves oil, mining, engineering, and oilfield and mining service companies. Civeo Corporation is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$374.26M
EPS-1.5900
P/E Ratio-21.51
Earnings Date08/04/2026
Civeo Corporation

Civeo Corporation Fair Value Envelope

CVEO ยท NYSE

Our analysis suggests that CVEO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $34.2, this represents a potential HIDDEN relative to our calculated worth for Civeo Corporation.

Intrinsic Value
Current Price: $34.2

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$15.9M
+ Cash & Equivalents$14.4M
Firm Value$30.3M
- Debt$194.0M
Equity Value-$163.6M
/ Shares Outstanding12,551,769B
DCF Value-$13
OVERVALUED BY 138%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$11.2M
$5.6M
$2.8M
$1.4M
$698.0K
$349.0K
$174.5K
$87.3K
$43.6K
$21.8K
Maintenance CapEx
-$2.0M
-$1.0M
-$504.8K
-$252.4K
-$126.2K
-$63.1K
-$31.5K
-$15.8K
-$7.9K
-$3.9K
Owner Earnings
$9.1M
$4.6M
$2.3M
$1.1M
$571.8K
$285.9K
$143.0K
$71.5K
$35.7K
$17.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$8.5M
$3.9M
$1.8M
$840.6K
$389.2K
$180.2K
$83.4K
$38.6K
$17.9K
$8.3K
Terminal Value represents 0.9% of Enterprise Value