The Discounted Cash Flow (DCF) valuation of Solaris Oilfield Infrastructure Inc (SOI) is 9.28 USD. With the latest stock price at 11.32 USD, the upside of Solaris Oilfield Infrastructure Inc based on DCF is -18.1%.
Based on the latest price of 11.32 USD and our DCF valuation, Solaris Oilfield Infrastructure Inc (SOI) is a sell. selling SOI stocks now will result in a potential gain of 18.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 10.7% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.29 - 43.40 | 9.28 |
| Upside | -53.2% - 283.4% | -18.1% |