XPRO - NYSE
Expro Group Holdings N.V.
$16.25
+6.2%Expro Group Holdings N.V. engages in the provision of energy services in North and Latin America, Europe and Sub-Saharan Africa, the Middle East and North Africa, and the Asia-Pacific. The company provides well construction services, such as technology solutions in drilling, tubular running services, and cementing and tubulars; and well management services, including well flow management, subsea well access, and well intervention and integrity services. It serves exploration and production companies in onshore and offshore environments in approximately 60 countries with approximately 100 locations. The company was founded in 1938 and is based in Houston, Texas.
At a Glance
Live SnapshotExpro Group Holdings N.V. Fair Value Envelope
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
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 | $420.3M | $840.7M | $1.7B | $3.4B | $6.7B | $13.5B | $26.9B | $53.8B | $107.6B | $215.2B |
| Maintenance CapEx | -$45.0M | -$89.9M | -$179.8M | -$359.6M | -$719.3M | -$1.4B | -$2.9B | -$5.8B | -$11.5B | -$23.0B |
| Owner Earnings | $375.4M | $750.8M | $1.5B | $3.0B | $6.0B | $12.0B | $24.0B | $48.0B | $96.1B | $192.2B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $347.6M | $643.7M | $1.2B | $2.2B | $4.1B | $7.6B | $14.0B | $26.0B | $48.1B | $89.0B |
Related Guides
Continue your XPRO research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.