TGM's two-stage DCF values Solstice Advanced Materials Inc. (SOLS) between $36.55 and $78.49 depending on assumptions, with a base case of $51.71. Growth is taken from the company's own record (5-year revenue CAGR), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.
What would today's price require?
$58.82 is justified only if free cash flow grows about +5.2% a year (fading to 2.5% long-run) at a 7.5% required return.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 8.5% | $36.55 |
| Base case | 2.7%/yr | 7.5% | $51.71 |
| Optimistic | 5.7%/yr | 6.5% | $78.49 |
| Third-party model estimate (FMP) | independent reference · retrieved Sep 13, 2026 · assumptions not provided | $239.21 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$58.82
Market-Implied Growth
+5.2%/yr
Model Scenario Range
$36.55 – $78.49
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for SOLS (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $483.0M · 0.16B shares · net debt $1.8B
Estimated Fair Value
$51.71
-12.1% vs $58.82
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.7%/yr FCF growth and 10-year horizon fixed. Green = above today's $58.82; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $70.22 | $80.27 | $93.67 | $112 | $140 |
| 6.5% | $53.86 | $59.90 | $67.44 | $77.13 | $90.03 |
| 7.5% | $42.96 | $46.94 | $51.71 | $57.53 | $64.79 |
| 8.5% | $35.18 | $37.97 | $41.22 | $45.05 | $49.65 |
| 9.5% | $29.34 | $31.39 | $33.73 | $36.42 | $39.55 |
