Solaris Energy Infrastructure, Inc. (SEI)
Oil & Gas Field Machinery & Equipment · Industrials · $2M
Intrinsic Value (Consensus)
$23.62
Current Price
$76.15
Margin of Safety
-69%
69% Above Intrinsic Value
Value: $24
Price: $76
Valuation Model Estimates
Current Price: $76.15
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$821.40
Earnings Power Value
$15.44
Relative Value (P/E)
$31.80
Dividend Discount Model
Not applicable
—
Consensus Value
$23.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
15/25
Strength
12/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Negative free cash flow — company is burning cash
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.59
- EPS (Forward)
- $1.91
- Book Value
- $18859.67
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 5.3%
- Debt/Equity
- 33%
- Revenue Growth
- 88.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance