Nine Energy Service, Inc.

Nine Energy Service, Inc.

NINEยทNYSE

$8.71

-0.63%
EnergyOil & Gas Equipment & Services

Nine Energy Service, Inc. operates as an onshore completion services provider that targets unconventional oil and gas resource development across North American basins and internationally. It offers cementing services, which consist of blending high-grade cement and water with various solid and liquid additives to create a cement slurry that is pumped between the casing and the wellbore of the well. The company also provides a portfolio of completion tools, such as liner hangers and accessories, fracture isolation packers, frac sleeves, stage one prep tools, frac plugs, casing flotation tools, specialty open hole float equipment, disk subs, composite cement retainers, and centralizers that provide pinpoint frac sleeve system technologies. In addition, it offers wireline services consisting of plug-and-perf completions, which is a multistage well completion technique for cased-hole wells that consists of deploying perforating guns and isolation tools to a specified depth; and coiled tubing services, which perform wellbore intervention operations utilizing a continuous steel pipe that is transported to the wellsite wound on a large spool in lengths of up to 30,000 feet. The company was formerly known as NSC-Tripoint, Inc. and changed its name to Nine Energy Service, Inc. in October 2011. Nine Energy Service, Inc. was incorporated in 2011 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$377.21M
EPS-1.2500
P/E Ratio-0.28
Earnings Date05/07/2026
Nine Energy Service, Inc.

Nine Energy Service, Inc. Fair Value Envelope

NINE ยท NYSE

Our analysis suggests that NINE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.71, this represents a potential HIDDEN relative to our calculated worth for Nine Energy Service, Inc..

Intrinsic Value
Current Price: $8.71

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-$9.0M
+ Cash & Equivalents$18.4M
Firm Value$9.4M
- Debt$382.6M
Equity Value-$373.2M
/ Shares Outstanding43,307,511B
DCF Value-$9
OVERVALUED BY 199%

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
-$3.7M
-$1.8M
-$913.3K
-$456.6K
-$228.3K
-$114.2K
-$57.1K
-$28.5K
-$14.3K
-$7.1K
Maintenance CapEx
-$1.6M
-$797.4K
-$398.7K
-$199.4K
-$99.7K
-$49.8K
-$24.9K
-$12.5K
-$6.2K
-$3.1K
Owner Earnings
-$5.2M
-$2.6M
-$1.3M
-$656.0K
-$328.0K
-$164.0K
-$82.0K
-$41.0K
-$20.5K
-$10.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$4.9M
-$2.2M
-$1.0M
-$482.2K
-$223.2K
-$103.3K
-$47.8K
-$22.2K
-$10.3K
-$4.7K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.