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)
$3.26
Method range
$3.26 – $91.80
median $25.07
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 | $3.26 | -95.97% |
| Exit multiple | $39.53 | -51.21% |
| Analyst target | $91.80 | +13.31% |
| Graham number | $10.62 | -86.90% |
- Forward DCF$3.26
- Exit multiple$39.53
- Analyst target$91.80
- Graham number$10.62
Stock price
$81.02
FCF / share (TTM)
$0.78
3Y FCF CAGR
4.0%
Fair value @ hist. growth
$36.22
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
13.4%
per year over your projection horizon
Margin of safety -123.7% vs hist-growth DCF
Historical 3Y CAGR
4.0%
Your model implies
13.4%
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 4% 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% | 16.9% | 15.3% | 13.4% | 11.0% | 8.1% |
| 5.0% | 16.9% | 15.3% | 13.4% | 11.0% | 8.1% |
| 5.0% | 17.0% | 15.3% | 13.4% | 11.1% | 8.2% |
| 6.0% | 20.7% | 19.4% | 18.0% | 16.3% | 14.4% |
| 7.0% | 23.9% | 22.8% | 21.7% | 20.4% | 19.0% |
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
$1.9B
Total debt − cash
Beta
0.09
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