Skip to content

Stabilis Solutions, Inc. Common Stock (SLNG) — WACC Analysis

WACC Breakdown

Stabilis Solutions, Inc. Common Stock (SLNG) has a weighted average cost of capital (WACC) of 7.9%. The cost of equity is 7.7%, derived from a beta of 0.37 and a risk-free rate of 5.2%. The after-tax cost of debt is 20.7%. The capital structure is 98.5% equity and 1.5% debt.

Interpretation

A WACC of 7.9% suggests that the market views Stabilis Solutions, Inc. Common Stock as relatively low-risk, with a lower cost of financing.

Investors can compare SLNG's WACC of 7.9% against industry peers to gauge its relative financing costs. A beta of 0.37 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

SLNG WACC: 7.87% for Stabilis Solutions, Inc. Common Stock

Current inputs imply a 7.67% cost of equity and a 20.73% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Stabilis Solutions, Inc. Common Stock Common Stock (SLNG) WACC Results
Weighted Average Cost of Capital
7.87%
Cost of Equity
7.67%
Risk-Free Rate5.22%
Beta0.37
Market Risk Premium4.23%
Cost of Debt
20.73%
Pre-Tax Cost of Debt20.73%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 98.50%($93.17M)
Debt: 1.50%($1.42M)
Equity Component
7.56%
98.50% × 7.67%
Debt Component
0.31%
1.50% × 20.73%

Stabilis Solutions, Inc. Common Stock (SLNG) WACC in context

Stabilis Solutions, Inc. Common Stock (SLNG) currently screens with an estimated WACC of 7.87%. That blends a 7.67% cost of equity, a 20.73% pre-tax cost of debt, and a 98.50% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What SLNG WACC implies

A 7.87% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates SLNG

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.37 and equity accounts for 98.50% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.