WaterBridge Infrastructure LLC (WBI) intrinsic value & 10-year financials
WaterBridge Infrastructure LLC (WBI) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 4 fiscal years revenue grew 61.8% a year to $525.6M, with an average return on invested capital of 5.9%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $28.49
- Revenue (FY2025)
- $525.6M
- Revenue growth (4-yr CAGR)
- 61.8%
- ROIC (10-yr avg)
- 5.9%
- Free cash flow (FY2025)
- -$118.9M
WBI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $525.6M | $9.0K | — | -$118.9M | 15.0% | 3.1% |
| FY2024 | $316.3M | $3.0M | — | -$86.1M | 17.8% | 8.7% |
| FY2023 | $200.8M | $14.7M | — | -$99.5M | 20.2% | — |
| FY2022 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
WaterBridge Infrastructure LLC revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
WaterBridge Infrastructure LLC has historically struggled to out-earn its cost of capital, averaging just 5.9% ROIC.
WaterBridge Infrastructure LLC capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, WaterBridge Infrastructure LLC is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment.