Cactus, Inc. (WHD) Valuation — DCF, Graham & Comparables

Cactus, Inc. (WHD) — Price $64.75 — Energy — Oil & Gas Equipment & Services — NYSE

Latest reported results:

Valuation dashboard for Cactus, Inc. (WHD) with P/E 54.41, P/B 3.63, EV/EBITDA 11.42 and dividend yield 0.88%. DCF, Graham Number, EPS growth, peer multiples and dividend discount models plus sector comparison against other Energy companies.

Cactus, Inc. specializes in the engineering, fabrication, distribution, and leasing of critical subsurface pressure management and wellhead apparatus. The company operates across key international markets such as the United States, Australia, China, and the Kingdom of Saudi Arabia.

Analysis Summary

Cactus, Inc. reported revenue of $1.08B in the most recent fiscal year, growing at a 5-year CAGR of 25.4%. Net income reached $166.0M, with a 37.0% 5-year CAGR.

Trailing-twelve-month margins: gross margin 70.9%, operating margin 18.6%, net margin 6.0%.

At the current price of $64.75, WHD trades at a P/E of 54.41 and an ROE of 6.75%. Market capitalisation stands at $4.5B.

Balance sheet quality for WHD: current ratio of 5.8. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.

Valuation Ratios

P/E Ratio54.41
Price / Book3.63
EV / EBITDA11.42
Dividend Yield0.88%

Valuation Models

DCF Fair Value$62.26
vs Current Price-3.8%

Peer Comparison

SymbolCompanyMarket CapP/EP/BROE
WHDCactus, Inc.$4.4B54.413.636.8%
ARLPAlliance Resource Partners, L.P.$3.2B11.911.78
KGSKodiak Gas Services, Inc.$5.5B61.742.405.5%
LBRTLiberty Energy Inc.$3.0B25.591.607.1%
STNGScorpio Tankers Inc.$4.2B4.951.0924.5%
INSWInternational Seaways, Inc.$5.5B7.352.5337.0%
OIIOceaneering International, Inc.$4.4B13.213.9232.9%
BSMBlack Stone Minerals, L.P.$3.0B12.052.7825.6%

Price

Price$64.75
Market Cap$4.5B
ExchangeNYSE
CountryUS

Profitability

Return on Equity6.75%
Return on Invested Capital9.26%
Return on Assets3.17%
Gross Margin70.86%
Operating Margin18.65%
Net Margin6.01%

Related companies: ARLP · BSM · DKL · INSW · KGS · LBRT · OII

Explore sector: Energy · Oil & Gas Equipment & Services

More sections of WHD: Overview · Financials · Statistics · Estimates · Technical · Ownership · News · Events

Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Investment Academy — learn to analyze stocks