What is Oil States International, Inc worth?
With the base-case assumptions below, a discounted cash flow model on Oil States International, Inc's reported free cash flow gives $18.35 per share. The share price was $8.28 on September 25, 2026, 55% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -4.0% | 10.0% | $11.45 | +38% |
| Base | 1.0% | 9.0% | $18.35 | +122% |
| Bull | 6.0% | 8.0% | $31.24 | +277% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $23.16 | $24.60 | $26.37 | $28.58 | $31.42 |
| 8.0% | $19.59 | $20.52 | $21.63 | $22.96 | $24.59 |
| 9.0% | $16.97 | $17.61 | $18.35 | $19.21 | $20.23 |
| 10.0% | $14.97 | $15.43 | $15.94 | $16.53 | $17.21 |
| 11.0% | $13.39 | $13.72 | $14.10 | $14.52 | $14.99 |
Where the presets come from
Base: years 1 to 5 grow at Oil States International, Inc's revenue growth rate over the last 5 fiscal years (1.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions