FLINT Corp. (FLNT) fair value: what the stock is really worth
As of Nov 10, 2026: fair value (intrinsic value) of FLINT Corp. stock C$1.21, price C$1.15, upside +5.0%, quality 64 out of 100. Rating: fairly valued. Calculated from audited financials with 20 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Oct 29, 2026.
How to read this chart
60‑month range C$0.8000 – C$3.20 · fair‑value band C$0.9048 – C$1.51 · the C$1.15 price screens below the C$1.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Oct 29, 2026.
Follow FLINT in your weekly email
Every Wednesday you see whether FLINT is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Flint Corp. provides asset integrity services to the energy and industrial markets in Canada and the United States.
Show moreShow less
The company offers maintenance and turnarounds; wear technologies and weld overlays; fabrication, modularization and machining; facility construction; pipeline installation and integrity; high voltage construction; electrical and instrumentation; workforce supply; heavy equipment operators; and environmental services.
It serves the oil and gas, energy, petrochemical, mining, power, agriculture, forestry, infrastructure, and water treatment industries. The company was formerly known as ClearStream Energy Services Inc. and changed its name to Flint Corp. in January 2023.
The company was founded in 1967 and is headquartered in Calgary, Canada.
Stock analysis
FLINT Corp. (FLNT) currently trades at C$1.15, while our model-based Fair Value estimate is C$1.21, so the stock looks roughly fairly valued today (gap 4.8%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of C$5.76 per share, and 16 of the 20 models we run sit above the C$1.15 price.
Bear case: the Asset-Based group reads lowest at C$0.3100, and 4 of the 20 models stay below the price. Data coverage for this calculation is low.
Scenario range: C$0.9048 (bear) to C$1.51 (bull), the price of C$1.15 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Energy sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
FLINT Corp. reported revenue of C$564M in FY2025 versus C$389M in FY2021, a compound +9.7%/yr. Reported net income was C$29.8M in FY2025.
Key figures
Market cap C$128M (≈ $90.5M) Micro · P/S ratio 0.24 · EPS (TTM) C$−1.35 · Net margin 5.3% · Return on equity 118% · Return on assets (EBIT) −1.3% (5-year average) · Operating margin 2.5% · Revenue (TTM) C$603M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 57 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at 5%, FLNT screens cheaper than that median.
Fair Value models
BearC$0.9048Fair Value C$1.21BullC$1.51
Price C$1.15 · Upside +5.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCFC$6.29C$8.11C$10.2280
Growth DCFC$6.36C$8.00C$9.8178
Owner EarningsC$4.85C$6.24C$7.8476
All 20 models by family
DCF Models
FCF DCFC$6.29C$8.11C$10.2280
Owner EarningsC$4.85C$6.24C$7.8476
5Y Revenue ExitC$3.07C$3.36C$3.6372
5Y EBITDA ExitC$3.22C$3.64C$4.0474
5Y P/E ExitC$4.34C$5.62C$6.8670
10Y Revenue ExitC$4.50C$5.03C$5.5466
10Y EBITDA ExitC$4.59C$5.19C$5.8068
10Y P/E ExitC$5.18C$6.34C$7.5563
Earnings-Based
Graham-DoddC$1.84C$4.36C$5.6263
PEG = 1.0C$0.7600C$1.08C$1.4055
EPVC$0.3200C$0.3200C$0.330074
Multiples
P/E MultipleC$2.84C$3.79C$4.7463
P/S MultipleC$3.45C$4.60C$5.7558
P/B MultipleC$1.35C$1.80C$2.2555
Asset-Based
NCAV (Graham)C$0.2100C$0.3100C$0.390055
Growth DCF
Growth DCFC$6.36C$8.00C$9.8178
Rev-Margin DCFC$3.07C$3.51C$4.0672
Economic Profit
Residual IncomeC$1.28C$1.56C$2.2068
ROIC CompounderC$0.3200C$0.3200C$0.330070
Growth Earnings
Growth-Adj P/EC$2.23C$3.19C$4.1565
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+22.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.9%
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+53.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+53.5%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 0%
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas Equipment & Services · 172 stocks
Beats the industry median on 10/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+5.0% · Above median
Profitability
Return on equity (12 months)117.7% · Top 25%
Return on assets12.4% · Top 25%
Net margin (12 months)5.4% · Above median
Operating margin (12 months)2.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)37.1% · Top 25%
Balance sheet
Debt / equity0.44× · Above median
Valuation Multiplesvs Oil & Gas Equipment & Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "FLINT Corp. Fair Value". https://www.fairvalue-calculator.com/stock/FLNT.TO
Frequently asked questions
Is FLINT Corp. (FLNT) overvalued or undervalued?
As of Oct 29, 2026, our model estimates a fair value of C$1.21 versus a price of C$1.15, about +5% upside (fairly valued).
What is the fair value of FLNT?
Our model-based fair value for FLINT Corp. is C$1.21 (as of Oct 29, 2026), built from audited fundamentals. The current price: C$1.15.
What is the quality score of FLNT?
FLINT Corp. has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for FLINT Corp. (FLNT)?
Our model-based price target is the fair value of C$1.21 (as of Oct 29, 2026) from 20 valuation models. Cautious scenario C$0.9048, optimistic scenario C$1.51. It is a calculation from audited fundamentals, not an analyst target.
What is the FLINT Corp. stock forecast for 2026?
Our models put fair value at C$1.21, about +5% upside versus a price of C$1.15 (fairly valued). Cautious scenario C$0.9048, optimistic scenario C$1.51. The calculation is refreshed regularly with new filings.
What is the revenue of FLINT Corp. (FLNT)?
FLINT Corp. reported trailing-twelve-month revenue of about C$603M (latest available figure, as of Oct 29, 2026).
What is the intrinsic value of FLINT Corp. (FLNT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For FLINT Corp. it is C$1.21 per share (as of Oct 29, 2026), against a price of C$1.15. It is the blended result of 20 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is FLINT Corp. stock overvalued or undervalued in 2026?
As of Oct 29, 2026, FLNT trades below its calculated fair value: price C$1.15, fair value C$1.21, a gap of about +5% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of FLNT?
No. The price is what the market pays today (C$1.15); the fair value is what the company's own numbers justify (C$1.21). For FLINT Corp. the two are C$0.0575 per share apart. That gap is exactly why we show both numbers side by side.
How much is FLINT Corp. worth?
The market values FLINT Corp. at about C$128M (market capitalisation, as of Oct 29, 2026). Per share that is C$1.15; our models calculate a fair value of C$1.21 per share.
What do the bullish and bearish scenarios say about FLNT?
Our models span a range for FLINT Corp.: cautious scenario C$0.9048, base C$1.21, optimistic C$1.51 per share (as of Oct 29, 2026, price C$1.15). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of FLINT Corp. (FLNT)?
Balance-sheet figures for FLINT Corp. (as of Oct 29, 2026): return on equity 117.7%, debt of 0.44 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is FLNT from its 52-week high?
FLINT Corp. trades at C$1.15, about 37% below its 52-week high of C$1.83 and 4% above the low of C$1.11 (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of C$1.21 is for.
Which stocks are comparable to FLINT Corp.?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, Tenaris S.A, Halliburton Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is FLINT Corp. stock attractive at the current price?
The data as of Oct 29, 2026: price C$1.15, calculated fair value C$1.21 (+5%), Quality Score 64/100, from 20 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of FLNT calculated?
We run FLINT Corp. through 20 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of C$1.21 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. FLINT Corp. currently trades 5% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of FLINT Corp. (FLNT)?
The closing price on Nov 10, 2026 was C$1.15. Our model-based fair value is C$1.21, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with FLINT Corp. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of FLINT Corp.
How large is the market capitalisation of FLINT Corp. (FLNT)?
The market capitalisation of FLINT Corp. is C$128M (≈ $90.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of FLINT Corp. (FLNT)?
The price-to-sales ratio of FLINT Corp. is 0.24 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of FLINT Corp. (FLNT)?
Earnings per share at FLINT Corp. are C$−1.35. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of FLINT Corp. (FLNT)?
The net margin of FLINT Corp. is 5.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of FLINT Corp. (FLNT)?
The return on equity (ROE) of FLINT Corp. is 118% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of FLINT Corp. (FLNT)?
On an EBIT basis the return on assets of FLINT Corp. is −1.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of FLINT Corp. (FLNT)?
The operating margin of FLINT Corp. is 2.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at FLINT Corp. (FLNT)?
Revenue at FLINT Corp. is growing +37.1% versus a year earlier (3y avg −2.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at FLINT Corp. (FLNT)?
Earnings per share at FLINT Corp. are growing −95.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does FLINT Corp. (FLNT) generate?
The free cash flow of FLINT Corp. is C$77.9M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does FLINT Corp. (FLNT) carry?
The net debt of FLINT Corp. is C$175M (fiscal year 2024, ≈ 2.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Why does FLINT Corp. meet the fair value rule although the fair value shown is lower?
Peak profit dampened: C$3.45 → C$1.21. The latest annual profit is far above the years before, and such peaks rarely last. So we calculate cautiously with C$1.21 instead of C$3.45. If the profit stays high, we ease the caution year by year. As in the backtest, the fair value rule checks the value before: +200% against the price.
Free · no account needed
Watch FLINT Corp. in the live analysis
One click puts FLINT Corp. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Oct 29, 2026