Using the industry peer median EV/EBITDA multiple (trailing + forward), Forum Energy Technologies, Inc. (FET) has a fair value of $37.05 based on 6 comparable companies in the Oil & Gas Equipment & Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Forum Energy Technologies, Inc.FET | 638 | 12.2x | 8.5x |
| W&T Offshore, Inc. | 568 | 8.0x | 6.9x |
| Oil States International, Inc. | 521 | 12.6x | 11.1x |
| GeoPark Limited | 490 | 3.5x | 2.6x |
| Natural Gas Services Group, Inc. | 488 | 9.3x | 10.2x |
| Ranger Energy Services, Inc. | 377 | 6.3x | 6.0x |
| Geospace Technologies Corporation | 108 | 84.7x | — |
| Industry Median | 8.7x | 6.9x | |
| (*) EBITDA | 69 | 98 | |
| = Enterprise Value | 595 | 679 | |
| (-) Net Debt | 197 | 197 | |
| Equity Value | 398 | 482 | |
| (/) Outstanding shares | 12 | 12 | |
| Fair Price | $34 | $41 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Forum Energy Technologies, Inc. (FET) has a fair value of $98.86 based on 7 comparable companies in the Oil & Gas Equipment & Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Forum Energy Technologies, Inc.FET | 638 | 1.1x | 0.7x |
| W&T Offshore, Inc. | 568 | 1.6x | 1.3x |
| Oil States International, Inc. | 521 | 0.8x | 0.7x |
| GeoPark Limited | 490 | 2.0x | 1.5x |
| Natural Gas Services Group, Inc. | 488 | 4.2x | 4.6x |
| Ranger Energy Services, Inc. | 377 | 0.7x | 0.7x |
| NACCO Industries, Inc. | 375 | 1.6x | 0.1x |
| Geospace Technologies Corporation | 108 | 0.7x | 1.4x |
| Industry Median | 1.6x | 1.3x | |
| (*) Revenue | 791 | 1,130 | |
| = Enterprise Value | 1,229 | 1,515 | |
| (-) Net Debt | 197 | 197 | |
| Equity Value | 1,032 | 1,318 | |
| (/) Outstanding shares | 12 | 12 | |
| Fair Price | $87 | $111 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.