Using the industry peer median EV/EBITDA multiple (trailing + forward), Stabilis Solutions, Inc. (SLNG) has a fair value of $1.43 based on 6 comparable companies in the Oil & Gas Integrated industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Stabilis Solutions, Inc.SLNG | 77 | 16.3x | 15.7x |
| Imperial Petroleum Inc. | 173 | 2.6x | 2.3x |
| Epsilon Energy Ltd. | 134 | 6.3x | 8.8x |
| NCS Multistage Holdings, Inc. | 106 | 4.6x | 5.8x |
| Drilling Tools International Corp. | 106 | 4.4x | 4.6x |
| Martin Midstream Partners L.P. | 102 | 6.4x | 6.3x |
| Leishen Energy Holding Co., Ltd. | 84 | 58.5x | — |
| Industry Median | 5.5x | 5.8x | |
| (*) EBITDA | 5 | 5 | |
| = Enterprise Value | 27 | 29 | |
| (-) Net Debt | 1 | 1 | |
| Equity Value | 25 | 28 | |
| (/) Outstanding shares | 19 | 19 | |
| Fair Price | $1 | $1 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Stabilis Solutions, Inc. (SLNG) has a fair value of $3.49 based on 9 comparable companies in the Oil & Gas Integrated industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Stabilis Solutions, Inc.SLNG | 77 | 1.2x | 1.1x |
| Smart Sand, Inc. | 211 | 0.7x | 0.9x |
| Imperial Petroleum Inc. | 173 | 1.0x | 0.9x |
| Epsilon Energy Ltd. | 134 | 3.4x | 4.7x |
| NCS Multistage Holdings, Inc. | 106 | 0.4x | 0.6x |
| Drilling Tools International Corp. | 106 | 1.0x | 1.0x |
| Martin Midstream Partners L.P. | 102 | 0.9x | 0.9x |
| Empire Petroleum Corporation | 98 | 3.3x | — |
| Leishen Energy Holding Co., Ltd. | 84 | 1.6x | — |
| Zeo Energy Corp. | 51 | 0.9x | — |
| Industry Median | 1.0x | 0.9x | |
| (*) Revenue | 68 | 71 | |
| = Enterprise Value | 68 | 65 | |
| (-) Net Debt | 1 | 1 | |
| Equity Value | 66 | 63 | |
| (/) Outstanding shares | 19 | 19 | |
| Fair Price | $4 | $3 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.