
Solaris Oilfield Infrastructure Inc
NYSE:SOI

Intrinsic Value
The intrinsic value of one
SOI
stock under the Base Case scenario is
14.98
USD.
Compared to the current market price of 11.52 USD,
Solaris Oilfield Infrastructure Inc
is
Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Solaris Oilfield Infrastructure Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Solaris Oilfield Infrastructure Inc
Balance Sheet Decomposition
Solaris Oilfield Infrastructure Inc
Current Assets | 74.7m |
Cash & Short-Term Investments | 5.1m |
Receivables | 54.3m |
Other Current Assets | 15.4m |
Non-Current Assets | 383m |
PP&E | 322.1m |
Intangibles | 13.3m |
Other Non-Current Assets | 47.5m |
Free Cash Flow Analysis
Solaris Oilfield Infrastructure Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Solaris Oilfield Infrastructure Inc
Revenue
|
274.8m
USD
|
Cost of Revenue
|
-165m
USD
|
Gross Profit
|
109.8m
USD
|
Operating Expenses
|
-69.8m
USD
|
Operating Income
|
40m
USD
|
Other Expenses
|
-21.4m
USD
|
Net Income
|
18.6m
USD
|
SOI Profitability Score
Profitability Due Diligence
Solaris Oilfield Infrastructure Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Solaris Oilfield Infrastructure Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
SOI Solvency Score
Solvency Due Diligence
Solaris Oilfield Infrastructure Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Solaris Oilfield Infrastructure Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SOI Price Targets Summary
Solaris Oilfield Infrastructure Inc
Dividends
Current shareholder yield for SOI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SOI
stock under the Base Case scenario is
14.98
USD.
Compared to the current market price of 11.52 USD,
Solaris Oilfield Infrastructure Inc
is
Undervalued by 23%.