Flotek Industries, Inc.

Flotek Industries, Inc.

FTKยทNYSE

$24.82

+7.0%
EnergyOil & Gas Equipment & Services

Flotek Industries, Inc. operates as a technology-driven chemistry and data company that serves customers across industrial, commercial, and consumer markets in the United States, the United Arab Emirates, and internationally. It operates in two segments, Chemistry Technologies (CT) and Data Analytics (DA). The CT segment designs, develops, manufactures, packages, distributes, delivers, and markets green specialty chemicals that enhance the profitability of hydrocarbon producers and cleans surfaces in commercial and personal settings to help reduce the spread of bacteria, viruses, and germs. This segment primarily serves integrated oil and gas, oilfield services, independent oil and gas, national and state-owned oil, geothermal energy, solar energy, and alternative energy companies. The DA segment designs, develops, produces, sells, and supports equipment and services that create and provide valuable information on the composition and properties of energy customers' hydrocarbon fluids. This segment's data platforms combine the energy industry's field-deployable, inline optical analyzer with proprietary cloud visualization and analytics. It sells its products directly through a mix of in-house sales professionals, as well as contractual agency agreements. The company was incorporated in 1985 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$747.84M
EPS0.9000
P/E Ratio27.58
Earnings Date08/04/2026
Flotek Industries, Inc.

Flotek Industries, Inc. Fair Value Envelope

FTK ยท NYSE

Our analysis suggests that FTK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $24.82, this represents a potential HIDDEN relative to our calculated worth for Flotek Industries, Inc..

Intrinsic Value
Current Price: $24.82

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$61.9B
+ Cash & Equivalents$5.7M
Firm Value$61.9B
- Debt$50.2M
Equity Value$61.8B
/ Shares Outstanding29,857,900B
DCF Value$2.1K
UNDERVALUED BY 8246%

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
$14.4M
$28.8M
$57.6M
$115.3M
$230.5M
$461.1M
$922.1M
$1.8B
$3.7B
$7.4B
Maintenance CapEx
-$793.6K
-$1.6M
-$3.2M
-$6.3M
-$12.7M
-$25.4M
-$50.8M
-$101.6M
-$203.2M
-$406.3M
Owner Earnings
$13.6M
$27.2M
$54.5M
$108.9M
$217.8M
$435.7M
$871.3M
$1.7B
$3.5B
$7.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$12.6M
$23.3M
$43.2M
$80.1M
$148.3M
$274.5M
$508.4M
$941.5M
$1.7B
$3.2B
Terminal Value represents 88.7% of Enterprise Value