What is Solstice Advanced Materials Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Solstice Advanced Materials Inc.'s reported free cash flow gives $4.57 per share. The share price was $56.65 on September 25, 2026, 1,139% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -2.0% | 10.0% | -$0.09 | -100% |
| Base | 3.0% | 9.0% | $4.57 | -92% |
| Bull | 8.0% | 8.0% | $13.27 | -77% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $7.86 | $8.86 | $10.07 | $11.59 | $13.55 |
| 8.0% | $5.41 | $6.06 | $6.82 | $7.74 | $8.86 |
| 9.0% | $3.62 | $4.06 | $4.57 | $5.17 | $5.87 |
| 10.0% | $2.25 | $2.57 | $2.92 | $3.33 | $3.80 |
| 11.0% | $1.18 | $1.41 | $1.66 | $1.95 | $2.28 |
Where the presets come from
Base: years 1 to 5 grow at Solstice Advanced Materials Inc.'s revenue growth rate over the last 2 fiscal years (3.2% 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