Back to WTTR Overview
NYQ · Valuation Lab
WTTR
Select Water Solutions, Inc.
Last$22.28
Market cap3.1B
EV/EBITDA11.4x
Intrinsic value
$20.19
MoS -10.3% · Fairly Valued
Assuming 15.0% FCF margin and -2.3% Y1–5 growth.
Upside to price
EV (DCF)2.7B
Terminal share53%
Expected IV$21.59
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 53% of EV
PV of stage FCFs1.3B
PV of terminal value1.5B
Enterprise value2.7B
Net cash / (debt)-229.3M
Equity value2.5B
Intrinsic value / share$20.19
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1.4B | 205M | 188.5M | 92.0% |
| Y2 | 1.3B | 200.3M | 169.4M | 84.6% |
| Y3 | 1.3B | 195.7M | 152.2M | 77.8% |
| Y4 | 1.3B | 191.2M | 136.7M | 71.5% |
| Y5 | 1.2B | 186.8M | 122.8M | 65.7% |
| Y6 | 1.3B | 190.5M | 115.2M | 60.5% |
| Y7 | 1.3B | 194.3M | 108M | 55.6% |
| Y8 | 1.3B | 198.2M | 101.3M | 51.1% |
| Y9 | 1.3B | 202.2M | 95M | 47.0% |
| Y10 | 1.4B | 206.2M | 89.1M | 43.2% |
| Terminal | — | — | 1.5B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.