
Cactus Inc
NYSE:WHD

Intrinsic Value
The intrinsic value of one
WHD
stock under the Base Case scenario is
47.62
USD.
Compared to the current market price of 41.71 USD,
Cactus Inc
is
Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cactus Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Cactus Inc
Balance Sheet Decomposition
Cactus Inc
Current Assets | 809m |
Cash & Short-Term Investments | 347.7m |
Receivables | 219.7m |
Other Current Assets | 241.7m |
Non-Current Assets | 960.1m |
Long-Term Investments | 6m |
PP&E | 370.9m |
Intangibles | 363m |
Other Non-Current Assets | 220.2m |
Free Cash Flow Analysis
Cactus Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cactus Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-697.2m
USD
|
Gross Profit
|
438.9m
USD
|
Operating Expenses
|
-143.2m
USD
|
Operating Income
|
295.7m
USD
|
Other Expenses
|
-105m
USD
|
Net Income
|
190.7m
USD
|
WHD Profitability Score
Profitability Due Diligence
Cactus Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Cactus Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
WHD Solvency Score
Solvency Due Diligence
Cactus Inc's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Score
Cactus Inc's solvency score is 96/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WHD Price Targets Summary
Cactus Inc
According to Wall Street analysts, the average 1-year price target for
WHD
is 50.66 USD
with a low forecast of 40.4 USD and a high forecast of 59.85 USD.
Dividends
Current shareholder yield for WHD 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
WHD
stock under the Base Case scenario is
47.62
USD.
Compared to the current market price of 41.71 USD,
Cactus Inc
is
Undervalued by 12%.