ProFrac Holding Corp. (NASDAQ: ACDC)

Sector: Energy Industry: Oil & Gas Equipment & Services CIK: 0001881487
Market Cap 879.83 Mn
P/B 1.02
P/E -2.63
P/S 0.45
ROIC (Qtr) -6.55
Div Yield % 0.00
Rev 1y % (Qtr) -29.93
Total Debt (Qtr) 1.21 Bn
Debt/Equity (Qtr) 1.40
Add ratio to table...

About

ProFrac Holding Corp., often referred to as ACDC, is a leading energy services provider in North America. The company operates in three business segments: Stimulation Services, Proppant Production, and Manufacturing. ProFrac Holding Corp. specializes in hydraulic fracturing, proppant production, and other completion services for upstream oil and natural gas companies in North America. The Stimulation Services segment is one of the largest providers of well stimulation services in the United States, with 30 active fleets as of January 31, 2024....

Read more

Investment thesis

Bull case

  • Operating cash flow of 216.50M provides strong 27.76x coverage of stock compensation 7.80M, indicating sustainable incentive practices.
  • Tangible assets of 2.32B provide robust 20.81x coverage of other current liabilities 111.50M, indicating strong asset backing.
  • Operating cash flow of 216.50M fully covers other non-current liabilities 104M by 2.08x, showing strong long-term stability.
  • Strong tangible asset base of 2.32B provides 5.50x coverage of intangibles 422.10M, indicating robust asset quality.
  • Tangible assets of 2.32B provide robust 3.90x coverage of current liabilities 595.60M, showing strong asset backing.

Bear case

  • Operating cash flow of 216.50M barely covers its investment activities of (148.50M), with a coverage ratio of -1.46, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Free cash flow of 65.90M provides weak coverage of capital expenditures of 150.60M, with a 0.44 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (182.60M) show weak coverage of depreciation charges of 427M, with a -0.43 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 65.90M represents just -0.58x of debt issuance (112.80M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 216.50M barely covers operating expenses of 472.10M with a 0.46 ratio, suggesting thin operational efficiency margins and limited flexibility.

Product and Service Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Oil & Gas Equipment & Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SLB Slb Limited/Nv 59.56 Bn 20.77 2.67 11.64 Bn
2 BKR Baker Hughes Co 59.13 Bn 22.85 2.13 6.09 Bn
3 FTI TechnipFMC plc 28.99 Bn 127.65 1.96 1.34 Bn
4 HAL Halliburton Co 28.83 Bn 22.47 1.30 8.13 Bn
5 WFRD Weatherford International plc 7.39 Bn 17.15 1.50 1.64 Bn
6 NOV NOV Inc. 7.09 Bn 48.90 0.81 2.34 Bn
7 VAL Valaris Ltd 6.32 Bn 15.83 2.61 1.09 Bn
8 KGS Kodiak Gas Services, Inc. 4.56 Bn 91.00 3.58 2.66 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.76 1.17
EV to Cash from Ops. EV/CFO 9.61 -3.30
EV to Debt EV to Debt 1.72 10.99
EV to EBIT EV/EBIT -11.40 4.49
EV to EBITDA EV/EBITDA 7.91 6.54
EV to Free Cash Flow [EV/FCF] EV/FCF 31.58 31.31
EV to Market Cap EV to Market Cap 2.37 1.36
EV to Revenue EV/Rev 1.06 2.02
Price to Book Value [P/B] P/B 1.02 1.73
Price to Earnings [P/E] P/E -2.63 20.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -65.57 0.42
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 5.49
Dividend per Basic Share Div per Share (Qtr) 0.00 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.68
Interest Coverage Int. cover (Qtr) -1.27 -10.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 20.65 -37.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 127.45 1,334.16
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 4.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -151.93 -12.71
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -35.63 19.66
EBIT Growth (1y) % EBIT 1y % (Qtr) -115.58 -26.68
EBT Growth (1y) % EBT 1y % (Qtr) -35.47 39.97
EPS Growth (1y) % EPS 1y % (Qtr) -41.10 27.30
FCF Growth (1y) % FCF 1y % (Qtr) -54.14 -867.31
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -31.22 5.49
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.71 0.74
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.10
Cash Ratio Cash Ratio (Qtr) 0.10 0.62
Current Ratio Curr Ratio (Qtr) 0.91 2.25
Debt to Equity Ratio Debt/Equity (Qtr) 1.40 0.88
Interest Cover Ratio Int Coverage (Qtr) -1.27 -10.19
Times Interest Earned Times Interest Earned (Qtr) -1.27 -10.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 12.50 16.47
EBIT Margin % EBIT Margin % (Qtr) -9.32 -0.62
EBT Margin % EBT Margin % (Qtr) -16.68 4.39
Gross Margin % Gross Margin % (Qtr) 25.70 30.41
Net Profit Margin % Net Margin % (Qtr) -17.10 2.67