US · SEI
Solaris Energy Infrastructure, Inc.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Houston, TX 77024
- Website
- solaris-energy.com
Price · as of 2024-12-31
$72.33
Market cap 3.56B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.59 | -43.88% |
| Intrinsic Value(DCF) | $269.52 | +272.63% |
| Graham-Dodd Method(GD) | $3.88 | -94.63% |
| Graham Formula(GF) | $8.04 | -88.88% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $5.78 | $0.00 | |||
| 2017 | $13.17 | $134.72 | $197,487.93 | $0.00 | $0.00 |
| 2018 | $11.48 | $69.33 | $0.00 | $12.57 | $317.86 |
| 2019 | $7.53 | $31.07 | $0.13 | $7.22 | $51.33 |
| 2020 | $12.02 | $33.23 | $0.00 | $0.00 | $47.46 |
| 2021 | $9.34 | $33.28 | $0.07 | $0.00 | $0.00 |
| 2022 | $8.45 | $115.40 | $270.51 | $3.22 | $70.40 |
| 2023 | $7.84 | $16.80 | $90.44 | $3.49 | $0.08 |
| 2024 | $23.65 | $40.59 | $41.40 | $3.88 | $8.04 |
AI valuation
Our deep-learning model estimates Solaris Energy Infrastructure, Inc.'s (SEI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.59
- Current price
- $72.33
- AI upside
- -43.88%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$269.52
+272.63% upside
Graham-Dodd
$3.88
-94.63% upside
Graham Formula
$8.04
-88.88% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SEI | Solaris Energy Infrastruc… | $72.33 | 3.56B | -44% | +273% | -95% | -89% | 23.52 | 1.91 | 2.17 | 9.33 | — | 3.78 | 25.86% | 16.87% | 5.05% | 10.30% | 10.11% | 3.63% | 0.92 | 4.47 | 3.83 | 2.84 | 2.24 | -3462.00% | 688.00% | -64058.00% | -18.97% | 0.91 | -31.55% | 2.15% | 50.50% | 3.58% | 16.94 | -6.93 | 2.86 | 1.55 |
| CRC | California Resources Corp… | $58.84 | 5.25B | -25% | -39% | -20% | +6% | 8.45 | 0.90 | 1.07 | 3.74 | — | 0.90 | 40.65% | 22.02% | 12.72% | 13.06% | 14.11% | 6.75% | 0.35 | 7.48 | 1.04 | 0.86 | 0.79 | -4062.00% | 512.00% | -2391.00% | 11.02% | 0.62 | 10.41% | 3.56% | 30.10% | 9.60% | 6.19 | 11.51 | 1.36 | 1.58 |
| CVI | CVR Energy, Inc. | $24.16 | 2.43B | +32% | -59% | -64% | -97% | 92.80 | 3.43 | 0.35 | 6.96 | 33.99 | 3.43 | 4.18% | 2.02% | 0.38% | 3.77% | 7.84% | 0.67% | 2.51 | 1.38 | 1.79 | 1.06 | 2.40 | 27303.00% | -590.00% | -12384.00% | -1.64% | 0.20 | -2.22% | 0.00% | 0.00% | 0.00% | 26.38 | -93.30 | 0.53 | 2.42 |
| HCC | Warrior Met Coal, Inc. | $83.24 | 4.38B | +5% | -61% | -51% | — | 74.81 | 1.99 | 3.26 | 17.73 | — | 1.99 | 97.89% | 3.49% | 4.35% | 2.69% | 2.40% | 2.12% | 0.13 | 4.69 | 3.19 | 2.08 | -0.12 | -7745.00% | -1411.00% | 138.00% | -2.13% | 0.89 | -4.77% | 0.42% | 31.30% | 0.64% | 91.49 | -45.95 | 3.19 | 5.70 |
| KGS | Kodiak Gas Services, Inc. | $54.57 | 4.68B | -40% | -12% | — | -65% | 60.06 | 4.06 | 3.75 | 8.40 | 101.93 | 7.61 | 42.20% | 31.18% | 6.16% | 6.36% | 11.17% | 1.86% | 0.04 | 2.06 | 0.84 | 0.52 | 0.07 | 5893.00% | 1283.00% | -326945.00% | 5.80% | 1.55 | 10.83% | 3.26% | 195.60% | 58.47% | 12.11 | 17.38 | 3.78 | 1.55 |
| LB | LandBridge Company LLC | $74.50 | 5.93B | -30% | -60% | — | +199% | 28.46 | 6.05 | 10.35 | 16.16 | 2.04 | 10.13 | 90.95% | 59.52% | 36.36% | 18.65% | 19.32% | 6.11% | 0.00 | 3.62 | 4.87 | 4.08 | -0.24 | 139792.00% | 8107.00% | 8310.00% | 5.92% | 10.28 | 22.38% | 3.09% | 88.00% | 21.26% | 17.13 | 16.64 | 10.20 | 2.66 |
| LBRT | Liberty Energy Inc. | $28.09 | 4.55B | +45% | -59% | -56% | -96% | 31.19 | 2.22 | 1.15 | 7.42 | — | 2.23 | 11.43% | 2.03% | 3.69% | 7.29% | 2.27% | 4.31% | 0.42 | 2.02 | 1.22 | 0.88 | 1.15 | -5241.00% | -716.00% | -9209.00% | 0.31% | 0.85 | 0.52% | 1.18% | 36.80% | 1.72% | 67.15 | 387.00 | 1.36 | 3.56 |
| MUR | Murphy Oil Corporation | $33.15 | 4.73B | +14% | -53% | -40% | — | 35.90 | 0.97 | 1.83 | 5.45 | — | 0.97 | 71.85% | 11.08% | 3.83% | 2.69% | 2.59% | 1.42% | 0.43 | 3.14 | 0.85 | 0.62 | 1.46 | -7333.00% | -993.00% | -5171.00% | 7.95% | 1.17 | 5.75% | 3.74% | 134.20% | 5.80% | 22.60 | 17.18 | 2.50 | 1.01 |
| RIG | Transocean Ltd. | $6.48 | 5.85B | +152% | -61% | — | — | -2.06 | 0.74 | 1.51 | -6.15 | -0.51 | 0.74 | 22.70% | 17.78% | -73.52% | -31.70% | 4.69% | -16.65% | 0.70 | 1.27 | 1.56 | 1.15 | -2.69 | 40667.00% | 1251.00% | 22435.00% | 10.43% | 0.56 | 4.21% | 0.00% | 0.00% | 33.78% | 15.12 | 17.03 | 2.69 | 0.27 |
| VAL | Valaris Limited | $95.85 | 6.64B | +12% | -53% | +19% | +21% | 9.11 | 2.06 | 2.76 | 8.94 | 5.34 | 2.06 | 25.03% | 20.93% | 41.49% | 26.53% | 14.59% | 14.76% | 0.38 | 5.02 | 1.72 | 1.57 | 0.74 | 17070.00% | 27.00% | -30331.00% | 3.10% | 0.79 | 5.96% | 0.00% | 0.00% | 4.74% | 14.37 | 35.16 | 3.01 | 3.33 |
| WHD | Cactus, Inc. | $54.00 | 3.72B | -1% | -54% | -66% | -82% | 21.91 | 2.54 | 3.37 | 2.78 | — | 3.36 | 54.61% | 23.21% | 15.39% | 13.26% | 22.19% | 9.20% | 0.03 | — | 5.81 | 4.01 | -0.40 | -1300.00% | -449.00% | -2157.00% | 5.97% | 1.56 | 24.88% | 1.46% | 32.00% | 5.74% | 12.70 | 14.64 | 2.95 | 6.50 |
About Solaris Energy Infrastructure, Inc.
Solaris Energy Infrastructure, Inc. designs and manufactures specialized equipment for oil and natural gas operators in the United States. The company provides technician support, last mile, and mobilization logistics services. It is also involved in the transloading and storage of proppant or railcars at its transloading facility. In addition, the company develops Railtronix, an inventory management software; and all-electric equipment that automates the low pressure section of oil and gas well completion sites. It serves exploration and production, and oilfield services industries. The company was formerly known as Solaris Oilfield Infrastructure, Inc. and changed its name to Solaris Energy Infrastructure, Inc. in September 2024. Solaris Energy Infrastructure, Inc. was founded in 2014 and is headquartered in Houston, Texas.
- CEO
- William A. Zartler
- Employees
- 364
- Beta
- 1.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($269.52 ÷ $72.33) − 1 = +272.63% (DCF, example).