Source Energy Services

LNG Canada Exports And Terminal Expansions Will Secure Future Position

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

13 Mar 25

Updated

04 Aug 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-34.3%

7D

3.6%

Loading

1Y

-34.3%

7D

3.6%

You can edit this narrative until Aug 5 12:30 AM. Then, changes will post as Updates.

Author's Valuation

CA$17.536.2% undervalued

AnalystConsensusTarget Fair Value

Shared on 04 Aug 25

Fair value Increased 6.06%

Despite a notable decline in revenue growth forecasts, a significant improvement in net profit margin has supported a higher analyst price target for Source Energy Services, now raised from CA$16.50 to CA$17.50. What's in the News The Board of Directors authorized a buyback plan.

Shared on 01 May 25

Fair value Increased 4.83%

Shared on 24 Apr 25

Fair value Decreased 3.08%

AnalystConsensusTarget has decreased profit margin from 13.7% to 11.0% and increased future PE multiple from 2.7x to 3.2x.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 5.73%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Decreased 11%

AnalystConsensusTarget has decreased future PE multiple from 3.0x to 2.7x.

Shared on 19 Mar 25

Fair value Increased 4.73%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

CA$17.5

36.2% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

7.45%

Energy Services revenue growth rate

0.12%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

9.05%

Calculation

CA$76.23m

Earnings '28

x

3.79x

PE Ratio '28

=

CA$289.16m

Market Cap '28

CA$289.16m

Market Cap '28

/

12.67m

No. shares '28

=

CA$22.83

Share Price '28

CA$22.83 Share Price '28

Discounted to 2025 @ 9.27% p.a.

=

CA$17.50

Fair Value '25