Solaris Energy Infrastructure, Inc. (SEI)
Oil & Gas Field Machinery & Equipment · Industrials · $951,551.4
Intrinsic Value (Consensus)
$23.62
Current Price
$31.80
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $24
Price: $32
Valuation Model Estimates
Current Price: $31.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance