SEI (Solaris Energy Infrastructure) Intrinsic Value: Projected FCF : $0.03 (As of May. 28, 2025)

View and export this data going back to 2017. Start your Free Trial

What is Solaris Energy Infrastructure Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-05-28), Solaris Energy Infrastructure's Intrinsic Value: Projected FCF is $0.03. The stock price of Solaris Energy Infrastructure is $28.28. Therefore, Solaris Energy Infrastructure's Price-to-Intrinsic-Value-Projected-FCF of today is 942.7.

The historical rank and industry rank for Solaris Energy Infrastructure's Intrinsic Value: Projected FCF or its related term are showing as below:

SEI' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.56 Med: 1.7 Max: 946.67
Current: 942.67

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Solaris Energy Infrastructure was 946.67. The lowest was 0.56. And the median was 1.70.

SEI's Price-to-Projected-FCF is ranked worse than
100% of 649 companies
in the Oil & Gas industry
Industry Median: 0.68 vs SEI: 942.67

Solaris Energy Infrastructure Intrinsic Value: Projected FCF Historical Data

The historical data trend for Solaris Energy Infrastructure's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Solaris Energy Infrastructure Intrinsic Value: Projected FCF Chart

Solaris Energy Infrastructure Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Dec24

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

5.11

4.92

8.60

8.59

Solaris Energy Infrastructure Quarterly Data
	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24	Jun24	Sep24	Dec24	Mar25
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															11.35	15.30	14.64	8.59	0.03

Competitive Comparison of Solaris Energy Infrastructure's Intrinsic Value: Projected FCF

For the Oil & Gas Equipment & Services subindustry, Solaris Energy Infrastructure's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Solaris Energy Infrastructure's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Solaris Energy Infrastructure's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Solaris Energy Infrastructure's Price-to-Projected-FCF falls into.

Save Embed

;

Save Embed

;

Solaris Energy Infrastructure Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)

Add all the Free Cash Flow together and divide 6 will get Solaris Energy Infrastructure's Free Cash Flow(6 year avg) = $-19.38.

Solaris Energy Infrastructure's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF	=	(Growth Multiple	*	Free Cash Flow (6 year avg)	+	Total Stockholders Equity (Mar25)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(14.862653310476	*	-19.38496	+	361.285	*	0.8)	/	36.176
	=	0.03

Solaris Energy Infrastructure (NYSE:SEI) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Solaris Energy Infrastructure's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	28.28	/	0.025322315417885
	=	1,116.80

Solaris Energy Infrastructure Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Solaris Energy Infrastructure's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.

Solaris Energy Infrastructure Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Solaris Energy Infrastructure Inc (NYSE:SEI) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

68S:Germany 68S:Germany

Address

9651 Katy Freeway, Suite 300, Houston, TX, USA, 77024

Website

https://www.solaris-energy.com

Solaris Energy Infrastructure Inc provides services in the oil and gas industry. Its solutions are Solaris software suite, Fluid management system, Automated control systems, Field services, Last mile management, Wet sand solutions, Power Solutions, and Integrated wellsite solution. Its segment include Solaris Power Solutions and Solaris Logistics Solutions. It derives maximum revenue from Solaris Logistics Solutions segment.

Executives

Laurie H Argo	director	1100 LOUISIANA STREET, SUITE 1000, HOUSTON TX 77002
William A Zartler	director	600 TRAVIS STREET, SUITE 2310, HOUSTON TX 77002
James R Burke	director
Aj Teague	director	1100 LOUISIANA 10TH FLOOR, HOUSTON TX 77002
Keenan W Howard Jr	director	410 PARK AVENUE, 20TH FLOOR, NEW YORK NY 10022
Yorktown Energy Partners X, L.p.	10 percent owner	410 PARK AVENUE, 20TH FLOOR, NEW YORK NY 10022
Walker Ray N Jr	director	100 THROCKMORTON, STE 1200, FORT WORTH TX 76102
Christopher M Powell	officer: General Counsel	9811 KATY FREEWAY, STE. 700, HOUSTON TX 77024
Thrc Holdings, Lp	10 percent owner	17018 INTERSTATE 20, CISCO TX 76437
Cynthia M. Durrett	officer: Chief Administrative Officer	9811 KATY FREEWAY, SUITE 900, HOUSTON TX 77024
Christopher P. Wirtz	officer: CHIEF ACCOUNTING OFFICER	9811 KATY FREEWAY, SUITE 700, HOUSTON TX 77024
Lindsay R. Bourg	officer: Chief Accounting Officer	1415 LOUISIANA STREET, SUITE 1600, HOUSTON TX 77002
Kelly L. Price	officer: Chief Operating Officer	9811 KATY FREEWAY, SUITE 900, HOUSTON TX 77024
Kyle S. Ramachandran	officer: Chief Financial Officer	9811 KATY FREEWAY, SUITE 900, HOUSTON TX 77024
Thrc Management, Llc	10 percent owner	17018 INTERSTATE 20, CISCO TX 76437