KGS
Kodiak Gas Services, Inc.
$67.84
Oil & Gas E&P
85%
FCF at Price Deck × Multiple
Strong
·
Conviction
Overvalued
Trading 218.5% above fair value
You pay
$67.84
Bear
$12.10
Fair
$21.30
Bull
$32.85
Bear
$12.10
-82.2%
FCF $37M × 10x
Fair
$21.30
-68.6%
FCF $48M × 13x
Bull
$32.85
-51.6%
FCF $59M × 16x
Key Value Driver
Oil price assumption ($75/bbl base case)
Implied Market Multiple
143.3x
Summary
Our base-case estimate uses a valuation based on free cash flow under different commodity price assumptions and a valuation multiple. We then blend that result with the average analyst price target of $83.33 from 9 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $21.30 per share.
Warnings
If oil drops to $60/barrel, the stock could fall -95%. Check whether the company can survive at low prices and still pay its dividend.
Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.
Wall Street's average price target is $83.33 (from 9 analysts). Our estimate is 93% below the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — commodity volumes do not compound
- Geopolitical premiums are real but historically temporary
- Reserve replacement ratio below 100% for 3 years is existential