Fair value (multi-method)
Four independent methods triangulate what SOLS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$3.08
Method range
$3.08 – $84.17
median $24.64
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $3.08 | -94.92% |
| Exit multiple | $38.67 | -36.27% |
| Analyst target | $84.17 | +38.73% |
| Graham number | $10.62 | -82.50% |
- Forward DCF$3.08
- Exit multiple$38.67
- Analyst target$84.17
- Graham number$10.62
Stock price
$60.67
FCF / share (TTM)
$0.78
3Y FCF CAGR
-41.2%
Fair value @ hist. growth
$1.06
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
12.1%
per year over your projection horizon
Margin of safety -5,618.2% vs hist-growth DCF
Historical 3Y CAGR
-41.2%
Your model implies
12.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -41% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 13.3% | 11.7% | 9.9% | 7.7% | 4.8% |
| 5.0% | 13.3% | 11.7% | 9.9% | 7.7% | 4.8% |
| 5.5% | 15.1% | 13.7% | 12.1% | 10.3% | 8.0% |
| 6.5% | 18.4% | 17.3% | 16.1% | 14.7% | 13.1% |
| 7.5% | 21.3% | 20.4% | 19.4% | 18.3% | 17.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.33
Low vs growth
Net debt
$1.89B
Total debt − cash
Beta
0.16
Vs market benchmark
Frequently asked questions
Solstice Advanced Materials (SOLS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.