Waterbridge Infrastructure LLC is a US-listed company in the oil & gas storage & transportation industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
Under review: data-quality checks not passed.
Under review: data-quality checks not passed. We'll show the comparison once resolved.
Waterbridge Infrastructure LLC valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Revenue for the twelve months to June 2026 was $751m. Free-cash-flow margin held at -16.3%. Operating margin narrowed to 15.5% from 18.0%. It passes 1 of our 5 financial-health checks.
Our model value for Waterbridge Infrastructure is under review, so past values are not shown until it is resolved.
Source: 10-Q filed August 6, 2026 on SEC EDGAR · Financials · Valuation
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Waterbridge Infrastructure LLC's trailing-twelve-month revenue grew 102.7% year on year, with a free-cash-flow margin of -16.3%.
Current signal Results well short of expectations: Reported earnings per share missed the analysts' consensus estimate by 53% in the quarter to 2026-06-30.
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
The inputs used by the models below have passed source checks. Individual model values are available below and in the interactive valuator. Their differences are shown explicitly; the platform combined value and recommendation remain withheld.
We value Waterbridge Infrastructure LLC as an operating company, with every model that fits that kind of business. Cost of equity 7.8%: the 10-year Treasury yield (4.9%) plus a beta of 0.64 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Forward price-to-earnings vs peers Next year's consensus earnings per share times peers' typical (harmonic-mean) forward price-to-earnings. Uses analysts' consensus estimates (third-party data), not our forecasts. | ~$17 ~$14–$20 | Primary model, counts double |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Forward price-to-sales vs peers Next year's consensus sales per share times peers' typical forward price-to-sales; only when earnings are negative. Uses analysts' consensus estimates (third-party data), not our forecasts. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Cash-flow model (DCF) Free cash flow after stock pay, grown then faded to 2.5%, discounted at 8.5%. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Growth cash-flow model Revenue for this year and next from analysts' consensus, then growth fading to 2.5%; the operating margin moving to profitable peers'; investment needed per dollar of growth from peers; reduced by a failure probability. For young or fast-growing companies. The starting margin is normalized to between -100% and 60%; net margin is a proxy when operating income is not tagged. Uses analysts' consensus estimates (third-party data), not our forecasts. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Revenue-to-maturity model Revenue grown to maturity with the cash margin moving to the industry's; for companies not yet profitable. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Combined value Individual source-checked model scenarios are available. The platform combined value and recommendation remain withheld. | — | Combined value withheld. Review the individual models and their assumptions. |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Waterbridge Infrastructure LLC with Oil & Gas Storage & Transportation in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
| At fiscal year end | Now |
|---|---|
| Share price | $28.09 |
| Market value | $1.8bn |
| + Net debt (− = net cash) | $1.6bn |
| Enterprise value | $3.4bn |
| Multiples | |
| Price / sales | 2.4x |
| Price / earnings | n/m |
| Price / free cash flow | — |
| EV / EBITDA | 11.0x |
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: Low.
Next results: November 4, 2026, after the close. Analysts expect revenue of $233m and EPS of $0.19 (range $0.13 to $0.28) for the quarter.
| Fiscal year | EPS | Growth | Revenue | Growth |
|---|---|---|---|---|
| Current | $0.60 | — | $904m | +15% |
| Next | $1.20 | +102% | $1.1bn | +23% |
Next year's EPS estimate has moved +6.9% in 90 days, across 4 analysts.
The consensus EPS forecast for the current fiscal year is −2.8% on 90 days ago. In the last 30 days, 0 analysts raised Waterbridge Infrastructure LLC's forecast and 4 cut it.
Average of analysts' published estimates (third-party data).
| Period | Current fiscal year | Next fiscal year |
|---|---|---|
| 90 days ago | $0.61 | $1.12 |
| 60 days ago | $0.71 | $1.45 |
| 30 days ago | $0.57 | $1.19 |
| 7 days ago | $0.57 | $1.19 |
| Now | $0.60 | $1.20 |
| Quarter to | Estimate | Actual | Surprise |
|---|---|---|---|
| Jun 2026 | $0.11 | $0.05 | −53.1% |
| Mar 2026 | $0.10 | $0.03 | −64.5% |
| Sept 2025 | $0.08 | −$0.30 | −499.8% |
Adjusted EPS as companies report it, against the average analyst estimate.
| Calendar year | 2026 to date |
|---|---|
| Return | |
| WBI | +41% |
| Industry peers (median) | +22% |
| S&P 500 | +11% |
| Months that ended higher | |
| WBI | 55% |
| S&P 500 | 46% |
| Largest fall from a high during the year | |
| WBI | −22% |
| S&P 500 | −9% |
Worst fall since September 17, 2025: 31% from October 7, 2025 to January 7, 2026. Getting back needed a 44% gain, reached on March 24, 2026, 76 days after the low.
| Results released | Next day | S&P 500 next day | 5 days | 21 days |
|---|---|---|---|---|
| August 5, 2026 | −2.2% | −0.4% | −5.0% | −3.5% |
| May 6, 2026 | −8.3% | +1.1% | −5.4% | −3.6% |
| March 16, 2026 | −2.0% | +1.3% | +1.5% | +4.5% |
| November 12, 2025 | −5.0% | −1.6% | −12.2% | −19.2% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY25 Q2 | $370.4M |
| FY25 Q3 | $403.9M |
| FY25 Q4 | $525.6M |
| FY26 Q1 | $628.6M |
| FY26 Q2 | $750.9M |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Operating margin (TTM) |
|---|---|
| FY25 Q2 | 18.0% |
| FY25 Q3 | 17.8% |
| FY25 Q4 | 15.0% |
| FY26 Q1 | 14.9% |
| FY26 Q2 | 15.5% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY25 Q3 | -34.8% |
| FY25 Q4 | -22.6% |
| FY26 Q1 | -21.1% |
| FY26 Q2 | -16.3% |
| Fiscal year | 2023 Dec 2023 | 2024 Dec 2024 | 2025 Dec 2025 | LTM Jun 2026 |
|---|---|---|---|---|
| Income | ||||
| Revenue | 201 | 316 | 526 | 751 |
| Gross profit | 55 | 88 | 142 | 188 |
| EBITDA | 89 | 135 | 220 | 308 |
| Operating income | 40 | 56 | 79 | 117 |
| Net income | 15 | 3 | 0 | 3 |
| Diluted EPS | — | — | — | $0.05 |
| Growth (year on year) | ||||
| Revenue | — | +57.5% | +66.2% | +102.7% |
| EBITDA | — | +51.5% | +63.1% | +110.9% |
| Operating income | — | +39.3% | +39.8% | +74.6% |
| Net income | — | −79.6% | — | −73.0% |
| Margins | ||||
| Gross margin | 27.5% | 28.0% | 27.1% | 25.1% |
| EBITDA margin | 44.3% | 42.6% | 41.8% | 41.1% |
| Operating margin | 20.2% | 17.8% | 15.0% | 15.5% |
| Net margin | 7.3% | 0.9% | 0.0% | 0.5% |
| Free-cash-flow margin | −49.6% | −27.2% | −22.6% | −16.3% |
| Cash flow | ||||
| Cash from operations | 48 | 74 | 160 | 261 |
| Capital spending | 148 | 160 | 279 | 383 |
| Free cash flow | −99 | −86 | −119 | −122 |
| Stock-based pay | −0 | 10 | 5 | 9 |
| Free cash flow after stock pay | −99 | −96 | −124 | −131 |
| Balance sheet | ||||
| Cash | 13 | 13 | 52 | 48 |
| Total debt | 0 | 609 | 1,465 | 1,636 |
| Net debt (negative = net cash) | −13 | 596 | 1,413 | 1,588 |
| Diluted shares | — | — | — | 65m |
| Quarter | 2024 Q3 Sept 2024 | 2024 Q4 Dec 2024 | 2025 Q1 Mar 2025 | 2025 Q2 Jun 2025 | 2025 Q3 Sept 2025 | 2025 Q4 Dec 2025 | 2026 Q1 Mar 2026 | 2026 Q2 Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Income | ||||||||
| Revenue | 90 | 87 | 98 | 96 | 123 | 209 | 201 | 218 |
| Gross profit | 27 | 23 | 35 | 25 | 35 | 47 | 48 | 58 |
| EBITDA | 39 | 36 | 35 | 36 | 54 | 91 | 75 | 88 |
| Operating income | 19 | 15 | 16 | 17 | 24 | 22 | 30 | 40 |
| Net income | 3 | 1 | 2 | 7 | −1 | −5 | 4 | 5 |
| Diluted EPS | — | — | — | — | −$0.01 | −$0.03 | $0.08 | $0.10 |
| Growth (year on year) | ||||||||
| Revenue | — | — | — | — | +37.2% | +139.5% | +105.3% | +128.0% |
| EBITDA | — | — | — | — | +38.4% | +149.3% | +117.3% | +143.6% |
| Operating income | — | — | — | — | +25.8% | +47.5% | +93.8% | +134.5% |
| Net income | — | — | — | — | −120.2% | — | — | −28.3% |
| Margins | ||||||||
| Gross margin | 30.0% | 26.7% | 35.7% | 26.7% | 28.4% | 22.4% | 24.0% | 26.7% |
| EBITDA margin | 43.2% | 41.8% | 35.4% | 38.0% | 43.6% | 43.6% | 37.5% | 40.6% |
| Operating margin | 21.0% | 17.3% | 16.1% | 18.0% | 19.2% | 10.7% | 15.2% | 18.5% |
| Net margin | 3.7% | 0.6% | 1.7% | 7.5% | −0.5% | −2.2% | 1.7% | 2.3% |
| Free-cash-flow margin | — | −26.0% | −2.3% | −71.7% | −38.2% | −0.5% | −7.9% | −26.8% |
| Cash flow | ||||||||
| Cash from operations | — | 9 | 43 | 16 | 12 | 88 | 95 | 65 |
| Capital spending | — | 32 | 46 | 84 | 59 | 89 | 111 | 123 |
| Free cash flow | — | −23 | −2 | −69 | −47 | −1 | −16 | −58 |
| Stock-based pay | — | 0 | 0 | 1 | 1 | 3 | 3 | 3 |
| Free cash flow after stock pay | — | −23 | −3 | −70 | −48 | −4 | −18 | −61 |
| Last 12 months unless stated | WBI | MMLP | SMC | TMDE | DKL | AM | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $751m | $807m | $583m | $545m | $1.2bn | $1.3bn | $1.9bn |
| Revenue growth, last 12 months | 102.7% | 13.2% | 20.9% | 8.8% | 30.3% | 7.3% | 8.8% |
| Revenue growth, 3-year average | — | −2.1% | — | — | 4.4% | 7.3% | 4.0% |
| Revenue growth, latest quarter | 128.0% | 37.3% | 10.6% | — | 56.2% | 10.9% | 10.9% |
| Gross margin | 25.1% | 50.6% | 71.5% | 0.6% | 17.6% | — | 41.8% |
| Operating margin | 15.5% | 6.2% | — | −2.4% | 15.3% | 81.3% | 26.6% |
| Operating margin, 3-year average | — | 7.2% | — | — | 19.2% | 67.2% | 20.8% |
| Net margin | 0.5% | −1.4% | 0.0% | −3.4% | 12.8% | 53.4% | 13.0% |
| Cash from operations / revenue | 34.7% | 2.0% | 22.5% | 1.9% | 28.3% | 106.6% | 30.2% |
| Free-cash-flow margin | −16.3% | −2.3% | 7.7% | 1.4% | 9.9% | 95.2% | 9.9% |
| Free-cash-flow margin, 3-year average | — | 0.7% | — | — | 7.9% | 76.8% | 8.8% |
| Stock pay / revenue | 1.2% | 0.1% | 1.4% | — | 0.3% | 3.4% | 0.6% |
| Change in share count | — | — | 13.7% | 0.0% | — | −1.2% | 0.2% |
| Line of business | Revenue | YoY |
|---|---|---|
| Produced Water Handling | $472M | ▲ 66.1% |
| Produced Water Handling Revenues Excluding Skim Oil | $435M | ▲ 70.6% |
| Skim Oil | $37.1M | ▲ 26.7% |
These categories overlap or exclude eliminations, so shares aren't shown.
From Waterbridge Infrastructure LLC's 10-K filed March 16, 2026, as tagged in the filing. View filing. Indented rows are part of the line above; their share is of that line. In the bars, the faint bar behind is the year before.
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| Devon Energy Corp | $548M | 16.0M | 22.2% | ▼ 9.9% |
| Alps Advisors Inc | $338M | 9.9M | 13.7% | New |
| Horizon Kinetics Asset Management LLC | $262M | 7.7M | 10.6% | ▲ 4.2% |
| T. Rowe Price Investment Management, Inc. | $184M | 5.4M | 7.5% | ▲ 149.6% |
| FMR LLC | $133M | 3.9M | 5.4% | ▼ 2.4% |
| Hood River Capital Management LLC | $67.2M | 2.0M | 2.7% | ▲ 215.9% |
| UBS Group AG | $66.3M | 1.9M | 2.7% | ▲ 490.6% |
| Schwartz Investment Counsel Inc | $57.6M | 1.7M | 2.3% | ▲ 4.9% |
| Capital Research Global Investors | $51.3M | 1.5M | 2.1% | New |
| Tensile Capital Management LP | $37.1M | 1.1M | 1.5% | ▲ 9.9% |
| Ameriprise Financial Inc | $36.8M | 1.1M | 1.5% | ▼ 8.9% |
| Emory University | $34.3M | 1.0M | 1.4% | ▲ 0.2% |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not Waterbridge Infrastructure LLC's complete shareholder register. Values are as reported by the filers .
| Insider | Date | Trade | Shares | Price | Value |
|---|---|---|---|---|---|
| Capobianco David N Director | June 22, 2026 | Sell | 5,894,826 | $30.05 | $177M |
| Five Point Energy Gp I Lp 10% owner | June 22, 2026 | Sell | 5,894,826 | $30.05 | $177M |
| Waterbridge Resources Llc 10% owner | June 22, 2026 | Sell | 5,894,826 | $30.05 | $177M |
| Reitz Michael Howard Jr See Remarks | January 6, 2026 | Buy | 4,865 | $20.49 | $99,684 |
| Mcneely Scott Lloyd See Remarks | January 6, 2026 | Buy | 1,278 | $19.56 | $24,998 |
| Bolling Harrison Fenner See Remarks | January 5, 2026 | Buy | 2,000 | $19.98 | $39,960 |
| Long Jason Thomas Chief Executive Officer | January 5, 2026 | Buy | 5,000 | $19.84 | $99,200 |
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
In the last 12 months, 1 member of Congress disclosed 2 purchases and 0 sales of Waterbridge Infrastructure LLC shares.
Next expected around November 11, 2026 estimated from the company's past filing pattern, not announced
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| Financial statements | SEC 10-K and 10-Q filings | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
