Oil States International, Inc.

Oil States International, Inc.

OISยทNYSE

$8.69

+1.0%
EnergyOil & Gas Equipment & Services

Oil States International, Inc., through its subsidiaries, provides oilfield products and services for the drilling, completion, subsea, production, and infrastructure sectors of the oil and gas industry worldwide. The company operates through three segments: Well Site Services, Downhole Technologies, and Offshore/Manufactured Products. The Well Site Services segment offers a range of equipment and services that are used to drill for, establish, and maintain the flow of oil and natural gas from a well throughout its lifecycle. It also provides wellhead isolation, frac valve, wireline and coiled tubing support, flowback and well testing, pipe recovery systems, gravel pack and sand control, blowout preventer, and drilling services. The Downhole Technologies segment provides oil and gas perforation systems, and downhole tools in support of completion, intervention, wireline, and well abandonment operations. This segment also designs, manufactures, and markets its consumable engineered products to oilfield service, and exploration and production companies. The Offshore/Manufactured Products segment designs, manufactures, and markets capital equipment utilized on floating production systems, subsea pipeline infrastructure, and offshore drilling rigs and vessels; and short-cycle and other products. Its products include flexible bearings, advanced connector systems, high-pressure riser systems, deepwater mooring systems, cranes, subsea pipeline products, and blow-out preventer stack integration products. This segment also provides short-cycle products, such as valves, elastomers, and other specialty products that are used in the land-based drilling and completion markets; and other products for use in industrial, military, and other applications. In addition, it offers specialty welding, fabrication, cladding and machining, offshore installation, and inspection and repair services. The company was incorporated in 1995 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$523.08M
EPS-1.8600
P/E Ratio-4.67
Earnings Date07/30/2026
Oil States International, Inc.

Oil States International, Inc. Fair Value Envelope

OIS ยท NYSE

Our analysis suggests that OIS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.69, this represents a potential HIDDEN relative to our calculated worth for Oil States International, Inc..

Intrinsic Value
Current Price: $8.69

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$899.1B
+ Cash & Equivalents$69.9M
Firm Value$899.2B
- Debt$87.6M
Equity Value$899.1B
/ Shares Outstanding60,592,651B
DCF Value$14.8K
UNDERVALUED BY 170646%

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
$210.2M
$420.5M
$841.0M
$1.7B
$3.4B
$6.7B
$13.5B
$26.9B
$53.8B
$107.6B
Maintenance CapEx
-$12.5M
-$25.0M
-$49.9M
-$99.8M
-$199.6M
-$399.2M
-$798.5M
-$1.6B
-$3.2B
-$6.4B
Owner Earnings
$197.8M
$395.5M
$791.1M
$1.6B
$3.2B
$6.3B
$12.7B
$25.3B
$50.6B
$101.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$183.1M
$339.1M
$628.0M
$1.2B
$2.2B
$4.0B
$7.4B
$13.7B
$25.3B
$46.9B
Terminal Value represents 88.7% of Enterprise Value