investorscraft@gmail.com

Intrinsic ValueSolaris Energy Infrastructure, Inc. (SEI)

Previous Close$55.19
Intrinsic Value
Upside potential
Previous Close
$55.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Solaris Energy Infrastructure, Inc. (SEI) operates in the renewable energy sector, specializing in the development, acquisition, and management of energy infrastructure assets. The company primarily focuses on solar energy projects, leveraging long-term power purchase agreements (PPAs) to generate stable, recurring revenue. SEI’s business model is anchored in the global transition toward clean energy, positioning it as a key player in the sustainable infrastructure market. Its diversified portfolio includes utility-scale solar farms and distributed generation assets, catering to both commercial and industrial clients. By capitalizing on regulatory tailwinds and increasing demand for renewable energy, SEI has established a competitive edge in a rapidly growing industry. The company’s strategic partnerships with utilities and corporate off-takers further solidify its market position, ensuring predictable cash flows and scalability. SEI’s focus on operational efficiency and asset optimization enhances its ability to deliver consistent returns to stakeholders while contributing to broader decarbonization goals.

Revenue Profitability And Efficiency

In FY 2024, SEI reported revenue of $313.1 million, reflecting its ability to monetize its energy infrastructure assets effectively. Net income stood at $15.8 million, with diluted EPS of $0.50, indicating modest profitability amid significant capital expenditures. Operating cash flow of $59.4 million underscores the company’s ability to generate liquidity from core operations, though reinvestment needs remain high, as evidenced by $188.4 million in capital expenditures.

Earnings Power And Capital Efficiency

SEI’s earnings power is driven by its contracted revenue streams, which provide visibility into future cash flows. The company’s capital efficiency is tempered by its growth-oriented strategy, with substantial investments in new projects. While this limits near-term profitability, it positions SEI for long-term value creation as its asset base matures and begins to contribute more significantly to earnings.

Balance Sheet And Financial Health

SEI maintains a balanced financial position, with $114.3 million in cash and equivalents against $328.9 million in total debt. The company’s leverage is manageable, supported by stable cash flows from operational assets. Its ability to service debt and fund growth initiatives will depend on continued execution of its project pipeline and disciplined capital allocation.

Growth Trends And Dividend Policy

SEI’s growth is underpinned by the expansion of its renewable energy portfolio, aligned with global decarbonization trends. The company paid a dividend of $0.48 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future dividend growth will likely hinge on the scalability of its asset base and the stability of its cash flows.

Valuation And Market Expectations

SEI’s valuation reflects its position in the high-growth renewable energy sector, with investors pricing in future cash flow potential. The company’s ability to execute on its project pipeline and maintain contracted revenues will be critical in meeting market expectations. Current metrics suggest a balance between growth prospects and near-term financial constraints.

Strategic Advantages And Outlook

SEI benefits from regulatory support for renewable energy and increasing corporate demand for clean power. Its strategic focus on scalable, contracted assets provides a durable competitive advantage. The outlook remains positive, contingent on the company’s ability to navigate supply chain challenges and capitalize on emerging opportunities in the energy transition.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount