ClearStream Energy Services Inc (NWPIF) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of ClearStream Energy Services Inc stock $0.68, price $0.92, that is 26.2% below the price, quality 57 out of 100. Rating: overvalued. Calculated from audited financials with 23 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 Nov 9, 2026.
How to read this chart
60‑month range $0.1480 – $10.00 · fair‑value band $0.4742 – $0.8824 · the $0.9185 price screens above the $0.6783 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 Nov 9, 2026.
Follow ClearStream Energy Services in your weekly email
Every Wednesday you see whether ClearStream Energy Services 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
ClearStream Energy Services Inc (NWPIF) currently trades at $0.9185, while our model-based Fair Value estimate is $0.6783, 26% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $4.67 per share, and 20 of the 23 models we run sit above the $0.9185 price.
Bear case: the Asset-Based group reads lowest at $0.2200, and 3 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: $0.4742 (bear) to $0.8824 (bull), the price of $0.9185 sits above 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 57/100 (solid quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
ClearStream Energy Services Inc 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 $101M Micro · P/S ratio 0.15 · EPS (TTM) $−0.9800 · Net margin 5.3% · Return on equity 118% · Return on assets (EBIT) 7.2% (5-year average) · Operating margin 2.5% · Revenue (TTM) C$603M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 10% 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 −26%, NWPIF screens cheaper than that median.
Fair Value models
Bear$0.4742Fair Value $0.6783Bull$0.8824
Price $0.9185 · Downside -26.2%
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 DCF$4.71$6.05$7.5980
Growth DCF$4.76$5.97$7.2978
Owner Earnings$3.73$4.78$5.9876
All 23 models by family
DCF Models
FCF DCF$4.71$6.05$7.5980
Owner Earnings$3.73$4.78$5.9876
5Y Revenue Exit$2.72$3.26$3.8672
5Y EBITDA Exit$2.61$3.07$3.5374
5Y P/E Exit$3.20$4.12$5.0070
10Y Revenue Exit$3.59$4.21$4.8766
10Y EBITDA Exit$3.56$4.10$4.6668
10Y P/E Exit$3.87$4.70$5.5763
Earnings-Based
Graham-Dodd$1.31$3.09$3.9863
PEG = 1.0$0.5400$0.7700$1.0055
EPV$0.8200$0.9000$0.960074
Multiples
P/E Multiple$2.02$2.69$3.3663
P/S Multiple$2.45$3.26$4.0858
P/B Multiple$0.9600$1.27$1.5955
EV/EBIT$0.7800$1.03$1.2966
EV/EBITDA$0.7800$1.04$1.2967
EV/Revenue$0.9400$1.34$1.7453
Asset-Based
NCAV (Graham)$0.1500$0.2200$0.280054
Growth DCF
Growth DCF$4.76$5.97$7.2978
Rev-Margin DCF$2.72$3.37$4.1072
Economic Profit
Residual Income$0.9000$1.09$1.5368
ROIC Compounder$0.8300$0.9300$1.0370
Growth Earnings
Growth-Adj P/E$1.58$2.26$2.9465
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−20.6%
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.
−2.3%
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.
+7.5%
Start year 2020 (pandemic). Over 10 years: +3.1% a year
Revenue growth 20 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.
+5.2%
’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.
−6.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.1%
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% → 3%
⚠ Revenue per share shrinking 2.6%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare ClearStream Energy Services Inc with another stock
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 · 166 stocks
Beats the industry median on 8/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside−26.2% · Below 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). "ClearStream Energy Services Inc Fair Value". https://www.fairvalue-calculator.com/stock/NWPIF
Frequently asked questions
Is ClearStream Energy Services Inc (NWPIF) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of $0.6783 versus a price of $0.9185, about 26% lower (overvalued).
What is the fair value of NWPIF?
Our model-based fair value for ClearStream Energy Services Inc is $0.6783 (as of Nov 9, 2026), built from audited fundamentals. The current price: $0.9185.
What is the quality score of NWPIF?
ClearStream Energy Services Inc has a Quality Score of 57/100. 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 ClearStream Energy Services Inc (NWPIF)?
Our model-based price target is the fair value of $0.6783 (as of Nov 9, 2026) from 23 valuation models. Cautious scenario $0.4742, optimistic scenario $0.8824. It is a calculation from audited fundamentals, not an analyst target.
What is the ClearStream Energy Services Inc stock forecast for 2026?
Our models put fair value at $0.6783, about 26% lower versus a price of $0.9185 (overvalued). Cautious scenario $0.4742, optimistic scenario $0.8824. The calculation is refreshed regularly with new filings.
What is the revenue of ClearStream Energy Services Inc (NWPIF)?
ClearStream Energy Services Inc reported trailing-twelve-month revenue of about C$603M (latest available figure, as of Nov 9, 2026).
What is the intrinsic value of ClearStream Energy Services Inc (NWPIF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For ClearStream Energy Services Inc it is $0.6783 per share (as of Nov 9, 2026), against a price of $0.9185. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is ClearStream Energy Services Inc stock overvalued or undervalued in 2026?
As of Nov 9, 2026, NWPIF trades above its calculated fair value: price $0.9185, fair value $0.6783, a gap of about −26% (overvalued). 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 NWPIF?
No. The price is what the market pays today ($0.9185); the fair value is what the company's own numbers justify ($0.6783). For ClearStream Energy Services Inc the two are $0.2402 per share apart. That gap is exactly why we show both numbers side by side.
How much is ClearStream Energy Services Inc worth?
The market values ClearStream Energy Services Inc at about $101M (market capitalisation, as of Nov 9, 2026). Per share that is $0.9185; our models calculate a fair value of $0.6783 per share.
What do the bullish and bearish scenarios say about NWPIF?
Our models span a range for ClearStream Energy Services Inc: cautious scenario $0.4742, base $0.6783, optimistic $0.8824 per share (as of Nov 9, 2026, price $0.9185). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of ClearStream Energy Services Inc (NWPIF)?
Balance-sheet figures for ClearStream Energy Services Inc (as of Nov 9, 2026): return on equity 117.7%, debt of 0.44 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is NWPIF from its 52-week high?
ClearStream Energy Services Inc trades at $0.9185, about 30% below its 52-week high of $1.32 and 10% above the low of $0.8329 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $0.6783 is for.
Which stocks are comparable to ClearStream Energy Services Inc?
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 ClearStream Energy Services Inc stock attractive at the current price?
The data as of Nov 9, 2026: price $0.9185, calculated fair value $0.6783 (−26%), Quality Score 57/100, from 23 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 NWPIF calculated?
We run ClearStream Energy Services Inc through 23 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 $0.6783 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 13.3% above its aggregate fair value. ClearStream Energy Services Inc itself currently trades above fair value. 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 ClearStream Energy Services Inc (NWPIF)?
The closing price on Nov 6, 2026 was $0.9185. Our model-based fair value is $0.6783, about 26% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with ClearStream Energy Services Inc right now?
The price sits above even our optimistic bull case ($0.8824). The favourable scenario is already priced in. Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($0.4742 to $0.8824) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of ClearStream Energy Services Inc
How large is the market capitalisation of ClearStream Energy Services Inc (NWPIF)?
The market capitalisation of ClearStream Energy Services Inc is $101M. 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 ClearStream Energy Services Inc (NWPIF)?
The price-to-sales ratio of ClearStream Energy Services Inc is 0.15 (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 ClearStream Energy Services Inc (NWPIF)?
Earnings per share at ClearStream Energy Services Inc are $−0.9800. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of ClearStream Energy Services Inc (NWPIF)?
The net margin of ClearStream Energy Services Inc 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 ClearStream Energy Services Inc (NWPIF)?
The return on equity (ROE) of ClearStream Energy Services Inc 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 ClearStream Energy Services Inc (NWPIF)?
On an EBIT basis the return on assets of ClearStream Energy Services Inc is 7.2% (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 ClearStream Energy Services Inc (NWPIF)?
The operating margin of ClearStream Energy Services Inc is 2.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at ClearStream Energy Services Inc (NWPIF)?
Revenue at ClearStream Energy Services Inc 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 ClearStream Energy Services Inc (NWPIF)?
Earnings per share at ClearStream Energy Services Inc are growing −95.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does ClearStream Energy Services Inc (NWPIF) generate?
The free cash flow of ClearStream Energy Services Inc 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 cash does ClearStream Energy Services Inc (NWPIF) hold?
ClearStream Energy Services Inc holds more cash than debt, C$1.6M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch ClearStream Energy Services Inc in the live analysis
One click puts ClearStream Energy Services Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026