US · SLNG
Stabilis Solutions, Inc.
- Sector
- Energy · Oil & Gas Integrated
- Headquarters
- Houston, TX 77079
- Website
- stabilis-solutions.com
Price · as of 2024-12-31
$4.40
Market cap 104.98M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $130.04 | +2,855.45% |
| Intrinsic Value(DCF) | $9.21 | +109.32% |
| Graham-Dodd Method(GD) | $4.61 | +4.8% |
| Graham Formula(GF) | $2.06 | -53.2% |
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 | $21.92 | $3,116.04 | $0.00 | $14.94 | $28.30 |
| 2011 | $40.56 | $2,447.73 | $0.00 | $0.00 | $0.00 |
| 2012 | $40.56 | $366.83 | $0.00 | $34.29 | $27.95 |
| 2013 | $54.56 | $923.16 | $0.00 | $48.58 | $127.69 |
| 2014 | $27.52 | $9,902.90 | $0.00 | $0.00 | $17.24 |
| 2015 | $20.88 | $2,653.10 | $0.00 | $8.32 | $13.72 |
| 2016 | $16.00 | $4,873.32 | $0.00 | $0.00 | $94.31 |
| 2017 | $10.80 | $1,078.21 | $0.00 | $0.00 | $0.00 |
| 2018 | $6.24 | $218.38 | $24.91 | $30.64 | $165.69 |
| 2019 | $3.70 | $244.64 | $946.59 | $2.39 | $0.00 |
| 2020 | $9.07 | $59.34 | $280.82 | $1.41 | $1.26 |
| 2021 | $4.54 | $47.16 | $3,060.47 | $1.01 | $0.00 |
| 2022 | $3.15 | $47.22 | $527.84 | $2.17 | $0.00 |
| 2023 | $4.05 | $52.69 | $103.35 | $3.14 | $0.00 |
| 2024 | $5.00 | $130.04 | $4.50 | $4.61 | $2.06 |
AI valuation
Our deep-learning model estimates Stabilis Solutions, Inc.'s (SLNG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $130.04
- Current price
- $4.40
- AI upside
- +2,855.45%
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
$9.21
+109.32% upside
Graham-Dodd
$4.61
+4.8% upside
Graham Formula
$2.06
-53.2% 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 |
| SLNG | Stabilis Solutions, Inc. | $4.40 | 104.98M | +2,855% | +109% | +5% | -53% | 20.20 | 1.39 | 1.27 | 7.63 | 0.56 | 1.48 | 19.21% | 4.62% | 6.27% | 7.14% | 4.59% | 5.51% | 0.14 | — | 1.50 | 1.33 | 0.03 | 357647.00% | 24.00% | -22845.00% | 4.89% | 1.18 | 6.82% | 0.00% | 0.00% | 4.19% | 27.55 | 20.51 | 1.27 | 3.49 |
| DTI | Drilling Tools Internatio… | $3.48 | 122.49M | +1,199% | -66% | +11% | -74% | 31.90 | 0.80 | 0.62 | 5.52 | — | 1.36 | 59.65% | 8.69% | 1.95% | 2.89% | 9.22% | 1.70% | 0.64 | 3.99 | 2.20 | 1.51 | 2.34 | -8419.00% | 159.00% | -1755.00% | -17.51% | 0.20 | -11.56% | 0.00% | 0.00% | 0.00% | 12.41 | -9.90 | 1.08 | 1.63 |
| EPSN | Epsilon Energy Ltd. | $5.12 | 112.89M | +396% | -21% | -79% | -82% | 71.84 | 1.43 | 4.39 | 9.61 | — | 1.43 | 37.46% | 10.86% | 6.12% | 1.95% | 2.32% | 1.58% | 0.00 | 73.80 | 2.02 | 1.77 | -0.44 | -7165.00% | 258.00% | 421010.00% | -14.25% | 2.41 | -24.71% | 3.96% | 284.60% | 5.28% | 38.68 | -6.71 | 4.20 | 3.45 |
| IMPP | Imperial Petroleum Inc. | $4.25 | 153.96M | +1,591% | +14% | +407% | — | 1.43 | 0.17 | 0.49 | -2.00 | — | 0.17 | 34.17% | 29.93% | 34.01% | 12.81% | 19.52% | 12.14% | 0.00 | 110.82 | 7.92 | 7.64 | -1.00 | -5222.00% | -1973.00% | -9412.00% | 4.23% | 2.69 | 1.34% | 2.43% | 3.50% | 5.93% | -3.06 | -44.69 | -0.92 | 3.13 |
| LSE | Leishen Energy Holding Co… | $4.60 | 78.32M | +2,618% | -42% | -33% | — | 68.36 | 1.92 | 1.81 | 46.25 | — | 1.93 | 17.64% | -3.45% | 2.60% | 3.00% | -8.92% | 1.84% | 0.08 | -23.40 | 2.54 | 2.13 | -4.81 | -8433.00% | -3002.00% | -12597.00% | -4.27% | -0.15 | -19.96% | 0.00% | 0.00% | 2.77% | -36.83 | -16.46 | 1.27 | 4.21 |
| MMLP | Martin Midstream Partners… | $2.87 | 112.09M | +733% | -59% | — | — | -7.70 | -1.32 | 0.16 | 6.51 | -4.17 | -1.11 | 12.41% | 6.54% | -2.02% | 18.70% | 10.74% | -2.78% | -6.12 | 0.81 | 1.05 | 0.47 | 5.35 | 18462.00% | 120.00% | 12056.00% | 12.32% | 0.37 | 3.21% | 0.70% | -5.40% | 0.70% | 13.62 | 45.62 | 0.89 | 1.79 |
| NCSM | NCS Multistage Holdings, … | $39.84 | 101.23M | +91% | -74% | +15% | +40% | 7.95 | 0.65 | 0.40 | 3.82 | — | 0.81 | 38.23% | 2.66% | 4.06% | 8.55% | 4.85% | 5.34% | 0.15 | 10.45 | 4.15 | 2.46 | -0.80 | -30079.00% | 1410.00% | 34214.00% | 17.64% | 0.50 | 12.97% | 0.00% | 0.00% | 12.83% | 12.36 | 4.68 | 0.33 | 0.47 |
| SND | Smart Sand, Inc. | $5.19 | 206.18M | +304% | -68% | -22% | -91% | 121.94 | 0.68 | 0.50 | -102.86 | — | 0.70 | 11.48% | -1.35% | 0.41% | 0.56% | -0.67% | 0.39% | 0.15 | -3.04 | 1.76 | 1.06 | -7.89 | -6084.00% | 603.00% | 19962.00% | 19.83% | 0.88 | 12.21% | 3.63% | 442.20% | 17.07% | -39.83 | 5.46 | 0.54 | 2.32 |
| SOL | Emeren Group, Ltd. | $1.94 | 99.56M | +1,436% | -58% | +137% | -49% | -6.65 | 0.26 | 0.84 | -132.11 | -2.03 | 0.26 | 26.20% | -0.55% | -13.55% | -3.71% | -0.16% | -2.51% | 0.21 | -0.25 | 3.87 | 2.43 | -19.50 | 32857.00% | -1285.00% | -4146.00% | -25.94% | -0.09 | -6.36% | 0.00% | 0.00% | 9.33% | -179.81 | -4.52 | 0.98 | -0.41 |
| ZEO | Zeo Energy Corp. | $1.23 | 67.92M | +21,264% | +272% | — | +371% | -1.76 | -0.20 | 0.24 | -2.97 | — | -0.14 | 48.09% | -14.79% | -3.64% | 33.86% | 30.80% | -18.03% | -0.06 | -32.47 | 1.26 | 1.06 | 0.10 | -1071.00% | -3323.00% | -18303.00% | -52.15% | -0.58 | 28.43% | 1.31% | -2.30% | 1.31% | -1.56 | -1.86 | 0.23 | -1.11 |
About Stabilis Solutions, Inc.
Stabilis Solutions, Inc., together with its subsidiaries, provides small-scale liquefied natural gas (LNG) production, distribution, and fueling services to various end markets in North America. It operates in two segments, LNG and Power Delivery. The company supplies LNG to the industrial, midstream, and oilfield sectors; and offers fuel solutions to industrial users of propane, diesel, and other crude-based fuel products, as well as provides cryogenic equipment rental and field services. It also provides electrical and instrumentation construction, and installation services; and builds electrical systems. The company serves aerospace, industrial, utilities and pipelines, mining, energy, commercial, and transportation markets. Stabilis Solutions, Inc. was founded in 2013 and is headquartered in Houston, Texas.
- CEO
- J. Casey Crenshaw
- Employees
- 104
- Beta
- -0.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.21 ÷ $4.40) − 1 = +109.32% (DCF, example).