EN DE

Cactus, Inc (WHD) Fair Value & Analysis

Energy · US · Market cap $3.7B

CI Cactus, Inc logo Cactus, Inc WHD · US
Price$67.90
Fair Value$33.48
Upside-50.7%
Quality68/100
Watch Cactus, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 13.0% net margin
Low debt · generates free cash flow
1.04% dividend yield
Mixed vs. peers (7/14)
Moderate moat 57/100
Evidence: Medium Range $25.11 – $41.85 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Share price +26.4% over the past month.

A solid business, but screening 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($41.85). The favourable scenario is already priced in.
  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$68.54 $30.33 Fair Value $33.48 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $30.33 – $68.54 · fair‑value band $25.11 – $41.85 · the $67.90 price screens above the $33.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cactus, Inc (WHD) currently trades at $67.90, while our model-based Fair Value estimate is $33.48, implying the stock looks roughly 50.7% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Cactus, Inc generated revenue of $1.2B at a net margin of 13.0%. Revenue grew 38.5% year over year. It earns a return on equity of 12.7%. The balance sheet holds a net cash position of $457M. Fundamentals as of Jul 17, 2026

Our scenario range runs from $25.11 (bear case) to $41.85 (bull case); at $67.90, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 106% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -36% fair-value upside, at -51%, WHD screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $49.81 $91.15 $164.11 80
Residual Income $16.76 $20.62 $46.81 76
Rev-Margin DCF $29.94 $45.45 $67.74 74
All 26 models by family
DCF Models
FCF DCF $51.53 $83.75 $167.49 38
Owner Earnings $51.21 $99.84 $194.08 31
5Y Revenue Exit $29.94 $44.76 $67.37 39
5Y EBITDA Exit $35.29 $56.67 $87.90 41
5Y P/E Exit $37.39 $62.81 $93.98 38
10Y Revenue Exit $36.08 $54.67 $79.52 36
10Y EBITDA Exit $40.20 $64.04 $103.47 37
10Y P/E Exit $41.63 $67.73 $109.00 35
Earnings-Based
Graham-Dodd $16.26 $104.57 $146.23 54
Lynch FV $30.32 $43.31 $56.30 50
PEG = 1.0 $30.32 $43.31 $56.30 46
EPV $32.20 $36.16 $39.57 59
Dividend Discount
Gordon GGM $6.71 $13.37 $20.25 70
DDM Multi-Stage $6.71 $11.56 $14.12 61
Multiples
P/E Multiple $25.11 $33.48 $41.85 63
P/S Multiple $13.99 $18.65 $23.32 58
P/B Multiple $23.85 $31.80 $39.75 55
EV/EBIT $34.19 $43.21 $52.23 53
EV/EBITDA $29.10 $36.42 $43.74 54
EV/Revenue $20.18 $25.78 $31.37 43
Asset-Based
NCAV (Graham) $8.83 $11.84 $17.67 50
Growth DCF
Growth DCF $49.81 $91.15 $164.11 80
Rev-Margin DCF $29.94 $45.45 $67.74 74
Economic Profit
Residual Income $16.76 $20.62 $46.81 76
ROIC Compounder $37.36 $49.33 $65.35 72
Growth Earnings
Growth-Adj P/E $36.42 $52.02 $67.63 68

Widest divergence: DCF Models ($62.81) versus Dividend Discount ($11.56). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.2B
Revenue growth (YoY) +38.5%
Net margin 13.0%
Return on equity 12.7%
Free cash flow $217M FY2025
P/E ratio 50.3
More key figures
Operating margin 14.4%
EPS (TTM) $1.07
Dividend yield 1.0%
EPS growth (YoY) -15.4%
Net cash $457M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 70 · Market factors (momentum, volatility) 69

Profitability 55
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Cactus, Inc., together with its subsidiaries, designs, manufactures, sells, and rents engineered pressure control and spoolable pipe technologies in the United States, Australia, Canada, the Middle East, and internationally. The company operates in two segments: Pressure Control and Spoolable Technologies.

Full company description

Cactus, Inc., together with its subsidiaries, designs, manufactures, sells, and rents engineered pressure control and spoolable pipe technologies in the United States, Australia, Canada, the Middle East, and internationally. The company operates in two segments: Pressure Control and Spoolable Technologies. The Pressure Control segment designs, manufactures, sells, and rents a range of wellheads and pressure control equipment under the Cactus Wellhead brand through its service centers. Its products are sold and rented primarily for onshore unconventional oil and gas wells for drilling, completion, and production phases. This segment also offers field services for its products and rental items to assist with the installation, maintenance, and handling of the equipment. The Spoolable Technologies segment designs, manufactures, and sells spoolable pipes and associated end fittings under the FlexSteel brand. Its products are primarily used in production, gathering, and takeaway pipelines to transport oil, gas, and other liquids. This segment also provides field services and rental items to assist with installation through service centers and pipe yards, as well as equipment and services. The company also offers repair and refurbishment services for pressure control equipment. Cactus, Inc. was founded in 2011 and is headquartered in Houston, Texas.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cactus, Inc reported revenue of $1.1B in FY2025 versus $439M in FY2021, a compound +25.2%/yr. Reported net income was $166M in FY2025, compounding +35.3%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.1B
Latest YoY
−4.5%
Avg. growth/yr (3Y)
+16.2%
Avg. growth/yr (5Y)
+25.4%
Avg. growth/yr (10Y)
+17.2%
Revenue +25.2%/yr
FY21 $439M
FY22 $688M
FY23 $1.1B
FY24 $1.1B
FY25 $1.1B
Net income +35.3%/yr
FY21 $49.6M
FY22 $110M
FY23 $169M
FY24 $185M
FY25 $166M

WHD screens 51% overvalued. Compare with SLB N.V →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Cactus, Inc Fair Value". https://www.fairvalue-calculator.com/stock/WHD

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas Equipment & Services · 191 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 68 · Top 25%
Fair Value upside −51% · Below median
Return on equity (TTM) 13% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 39% · Top 25%
Dividend yield (TTM) 1.0% · Below median

Valuation Multiples vs Oil & Gas Equipment & Services median · lower = cheaper

P/E (TTM) 50.3× · Pricier than 75% of peers
P/B 3.05× · Pricier than 75% of peers
P/S (TTM) 3.15× · Pricier than 75% of peers
P/FCF 17.2× · Pricier than median
EV/EBITDA 9.6× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 0
PAST 51 · sector 28
HEALTH 100 · sector 92
DIVIDEND 21 · sector 31

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Equipment & Services stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
SLB N.V SLBN 836.00 MXN 533.97 MXN -36%
Baker Hughes Company BKR $55.95 $33.55 -40%
TechnipFMC plc FTI $74.57 $27.57 -63%
Halliburton Company HAL $35.22 $21.50 -39%
Tenaris S.A TS $57.16 $45.68 -20%
Yantai Jereh Oilfield Services Group 002353 ¥138.79 ¥34.17 -75%
Saipem SpA SPM €4.20 €2.72 -35%
Subsea 7 S.A SUBC kr 319.00 kr 227.98 -29%
China Oilfield Services Limited 601808 ¥12.08 ¥12.64 +5%
Gaztransport & Technigaz SA GTT €188.10 €95.01 -49%

Compare Cactus, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Cactus, Inc (WHD) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $33.48 versus a price of $67.90, about −51% (overvalued).
What is the fair value of WHD?
Our model-based fair value for Cactus, Inc is $33.48 (as of Jul 17, 2026), built from audited fundamentals. The current price is $67.90.
What is the quality score of WHD?
Cactus, Inc has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Cactus, Inc (WHD)?
Cactus, Inc reported trailing-twelve-month revenue of about $1.2B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of WHD?
The net profit margin of Cactus, Inc is about 13.0%, meaning it keeps roughly 13.0% of revenue as net income. Based on the latest reported figures.
Does Cactus, Inc pay a dividend?
Cactus, Inc currently shows a dividend yield of about 0.94% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Cactus, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.