AlphaMadera's AlphaVal page computes Cactus, Inc.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag WHD as undervalued, fairly valued, or overvalued.

What is Cactus, Inc.'s fair value?

Fair value for WHD is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value WHD?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from WHD's most recent reported fundamentals.

WHD - Cactus, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $69.33 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Moderate

Trading 18.0% above fair value

Current Price $62.26

Bear Case $34.43 44.7% downside ($34.43 - $62.26) / $62.26 = -44.7% FCF $168M × 10x

Fair Value $52.78 15.2% downside ($52.78 - $62.26) / $62.26 = -15.2% FCF $217M × 13x

Bull Case $75.84 21.8% upside ($75.84 - $62.26) / $62.26 = 21.8% FCF $266M × 16x

Adjust Assumptions

Oil Price ($/bbl)

75.0$/bbl

EV/FCF Multiple

13.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 17.8x

Plain-Language Summary

Our base-case estimate uses a valuation based on free cash flow under different commodity price assumptions and a valuation multiple. We then blend that result with the average analyst price target of $69.33 from 18 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $52.78 per share.

Warnings

ℹ Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.

ℹ Wall Street's average price target is $69.33 (from 18 analysts). Our estimate is 32% below the consensus -- consider that gap carefully.

Key Risks

Growth DCF inappropriate — commodity volumes do not compound
Geopolitical premiums are real but historically temporary
Reserve replacement ratio below 100% for 3 years is existential