DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Solaris Energy Infrastructure, Inc. (SEI)

Energy | Oil & Gas Equipment & Services

Today's Price

$70.70

Today's Fair Value

$27.69 -60.83%

Margin of Safety

-155.33%

Projected Value (5Y)

$44.59 -36.93%

Dividends Paid (5Y)

$4.19

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.69% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 14.93% | CAGR (5y): 11.35%

Dividend Growth Rate

Regression: 41.42% | CAGR (5y): 41.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.45x)

Discount Rate