Solaris Oilfield Infrastructure Inc
NYSE:SOI

Watchlist Manager
Solaris Oilfield Infrastructure Inc Logo
Solaris Oilfield Infrastructure Inc
NYSE:SOI
Watchlist
Price: 11.52 USD 1.77% Market Closed
Market Cap: 1.9B USD

Intrinsic Value

The intrinsic value of one SOI stock under the Base Case scenario is 15.21 USD. Compared to the current market price of 11.52 USD, Solaris Oilfield Infrastructure Inc is Undervalued by 24%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

SOI Intrinsic Value
15.21 USD
Undervaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Solaris Oilfield Infrastructure Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about SOI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is SOI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Solaris Oilfield Infrastructure Inc.

Explain Valuation
Compare SOI to

Fundamental Analysis

Solaris Oilfield Infrastructure Inc
NYSE:SOI
US
N/A
Market Cap
1.9B USD
IPO
May 12, 2017
US
N/A
Market Cap
1.9B USD
IPO
May 12, 2017
Price
$
$
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about SOI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

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
Current Liabilities 59.7m
Accounts Payable 15.8m
Accrued Liabilities 19.7m
Other Current Liabilities 24.2m
Non-Current Liabilities 193.5m
Long-Term Debt 1.2m
Other Non-Current Liabilities 192.3m
Efficiency

Free Cash Flow Analysis
Solaris Oilfield Infrastructure Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

SOI Profitability Score
Profitability Due Diligence

Solaris Oilfield Infrastructure Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
Gross Margin is Increasing
50/100
Profitability
Score

Solaris Oilfield Infrastructure Inc's profitability score is 50/100. 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.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
75/100
Solvency
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

There are no price targets for SOI.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

SOI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one SOI stock?

The intrinsic value of one SOI stock under the Base Case scenario is 15.21 USD.

Is SOI stock undervalued or overvalued?

Compared to the current market price of 11.52 USD, Solaris Oilfield Infrastructure Inc is Undervalued by 24%.

Back to Top