Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Canada
/
Energy
/
Source Energy Services
SHLE
Source Energy Services
Western Canadian Risks Will Undermine Frac Sand Demand Despite Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
02 Aug 25
Updated
10 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
CA$15.00
13.4% undervalued
intrinsic discount
10 Aug
CA$12.99
Loading
1Y
-5.3%
7D
-4.1%
Author's Valuation
CA$15.0
13.4% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
CA$15.0
13.4% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-262m
850m
2014
2017
2020
2023
2025
2026
2028
Revenue CA$849.5m
Earnings CA$64.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.75%
Energy Services revenue growth rate
0.11%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.34%
Calculation
CA$64.54m
Earnings '28
x
3.84x
PE Ratio '28
=
CA$248.05m
Market Cap '28
CA$248.05m
Market Cap '28
/
12.67m
No. shares '28
=
CA$19.58
Share Price '28
CA$19.58
Share Price '28
Discounted to 2025 @ 9.30% p.a.
=
CA$15.00
Fair Value '25
