The Discounted Cash Flow (DCF) valuation of Solaris Oilfield Infrastructure Inc (SOI) is 11.05 USD. With the latest stock price at 11.32 USD, the upside of Solaris Oilfield Infrastructure Inc based on DCF is -2.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 11.0% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.02 - 86.33 | 11.05 |
| Upside | -46.8% - 662.6% | -2.4% |