Stock CR CREW ENERGY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crew Energy Inc.

Equities

CR

CA2265331074

Oil & Gas Exploration and Production

Market Closed - Toronto S.E.
Other stock markets
 04:00:00 2024-06-12 pm EDT 		5-day change 1st Jan Change
4.4 CAD -2.00% Intraday chart for Crew Energy Inc. +2.33% -3.08%
May. 10 Crew Energy Retains "Sector Perform" Rating, $5 Target Price at National Bank of Canada as Q1 Results Beat Estimates MT
May. 10 Crew Energy Inc. Reports Production Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 86.37 84.93 439.7 857.5 704.5 691.3 - -
Enterprise Value (EV) 1 434.4 420.6 845.7 1,007 821.8 795.3 812 927.8
P/E ratio 7.13 x -0.42 x - 3.45 x 6.14 x 11.6 x 6.33 x -
Yield - - - - - - - -
Capitalization / Revenue 0.45 x 0.62 x 1.32 x 1.43 x 2.15 x 1.99 x 1.63 x -
EV / Revenue 2.24 x 3.05 x 2.54 x 1.68 x 2.51 x 2.29 x 1.91 x -
EV / EBITDA 4.12 x 6.52 x 5.38 x 2.8 x 3.23 x 3.97 x 3.14 x 2.1 x
EV / FCF -11.6 x -7.27 x -18.8 x 6.27 x 27.9 x 36.8 x -78.8 x -
FCF Yield -8.65% -13.8% -5.33% 16% 3.59% 2.72% -1.27% -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 151,520 151,669 153,743 152,313 155,170 157,124 - -
Reference price 2 0.5700 0.5600 2.860 5.630 4.540 4.400 4.400 4.400
Announcement Date 3/10/20 3/11/21 3/8/22 3/8/23 3/7/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 193.5 137.9 332.8 598.6 327.8 347 424.5 -
EBITDA 1 105.5 64.46 157.3 359.6 254.4 200.2 259 442
EBIT 1 39.23 -232.2 - - - 212 331 -
Operating Margin 20.27% -168.35% - - - 61.1% 77.97% -
Earnings before Tax (EBT) 12.84 - - - - - - -
Net income 12.07 - - - - - 331 -
Net margin 6.24% - - - - - 77.97% -
EPS 2 0.0800 -1.340 - 1.630 0.7400 0.3800 0.6950 -
Free Cash Flow 1 -37.57 -57.89 -45.06 160.7 29.48 21.6 -10.3 -
FCF margin -19.41% -41.97% -13.54% 26.85% 8.99% 6.22% -2.43% -
FCF Conversion (EBITDA) - - - 44.7% 11.59% 10.79% - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 3/10/20 3/11/21 3/8/22 3/8/23 3/7/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2
Net sales - - - - 136.9 - - - - - -
EBITDA 1 53.03 83.75 121.5 76.33 - 77.33 61.04 46.43 - 53.33 44
EBIT - - - - - - - - - - -
Operating Margin - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income - - - - - - - - - - -
Net margin - - - - - - - - - - -
EPS - - - - - - 0.2100 0.0300 0.2400 0.0700 -
Dividend per Share - - - - - - - - - - -
Announcement Date 3/8/22 5/5/22 8/8/22 11/3/22 3/8/23 5/8/23 8/9/23 11/8/23 3/7/24 5/9/24 -
1CAD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 348 336 406 149 117 104 121 237
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.298 x 5.207 x 2.581 x 0.4157 x 0.4614 x 0.519 x 0.4658 x 0.5351 x
Free Cash Flow 1 -37.6 -57.9 -45.1 161 29.5 21.6 -10.3 -
ROE (net income / shareholders' equity) 1.33% -25% - 19.2% 9.61% 5% 9% -
ROA (Net income/ Total Assets) - - - - - - - -
Assets - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 0.5100 0.2700 0.8200 2.080 1.520 1.220 1.530 1.580
Capex 1 116 98.1 178 177 217 178 239 370
Capex / Sales 59.76% 71.09% 53.46% 29.51% 66.22% 51.27% 56.4% -
Announcement Date 3/10/20 3/11/21 3/8/22 3/8/23 3/7/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Crew Energy Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
4.4 CAD
Average target price
6.542 CAD
Spread / Average Target
+48.67%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Exploration and Production

1st Jan change Capi.
CREW ENERGY INC. Stock Crew Energy Inc.
-3.08% 512M
CHEVRON CORPORATION Stock Chevron Corporation
+3.39% 288B
CNOOC LIMITED Stock CNOOC Limited
+67.69% 134B
CONOCOPHILLIPS Stock ConocoPhillips
-3.34% 133B
CANADIAN NATURAL RESOURCES LIMITED Stock Canadian Natural Resources Limited
+11.83% 76.03B
EOG RESOURCES, INC. Stock EOG Resources, Inc.
-0.02% 70.13B
OCCIDENTAL PETROLEUM CORPORATION Stock Occidental Petroleum Corporation
+0.99% 53.74B
HESS CORPORATION Stock Hess Corporation
+1.20% 45.45B
DIAMONDBACK ENERGY, INC. Stock Diamondback Energy, Inc.
+24.87% 34.54B
WOODSIDE ENERGY GROUP LTD Stock Woodside Energy Group Ltd
-10.82% 33.93B
Other Oil & Gas Exploration and Production
  1. Stock Market
  2. Equities
  3. CR Stock
  4. Financials Crew Energy Inc.