EN DE

Kodiak Gas Services, Inc (KGS) Fair Value & Analysis

Energy · US · Market cap $7.0B

KG Kodiak Gas Services, Inc logo Kodiak Gas Services, Inc KGS · US
Price$59.90
Fair Value$13.56
Upside-77.4%
Quality47/100
Watch Kodiak Gas Services, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.1% net margin
High debt · generates free cash flow
2.88% dividend yield
Trails peers (5/14)
Moderate moat 56/100
Evidence: High Range $10.17 – $16.95 Share as image

Fair value as of: Jul 15, 2026

From 25 valuation models · updated 25 days ago

Fair value updated Jul 15, 2026, revised from $15.15 to $13.56 (−10.5%) since Jun 24, 2026. Share price −14.3% over the past month.

Below-average quality, and screening another 77% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($16.95). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

$76.27 $13.23 Fair Value $13.56 Jun 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

37‑month range $13.23 – $76.27 · fair‑value band $10.17 – $16.95 · the $59.90 price screens above the $13.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

Kodiak Gas Services, Inc (KGS) currently trades at $59.90, while our model-based Fair Value estimate is $13.56, implying the stock looks roughly 77.4% overvalued today. The Quality Score stands at 47/100 (below-average 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: high).

Over the trailing twelve months, Kodiak Gas Services, Inc generated revenue of $1.3B at a net margin of 5.1%. Revenue grew 4.9% year over year. It earns a return on equity of 5.4%. Net debt stands at $40.6M. Fundamentals as of Jul 15, 2026

Our scenario range runs from $10.17 (bear case) to $16.95 (bull case); at $59.90, 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 about 23% below its 52-week high and 105% 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 -77%, KGS 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 $14.22 $50.35 $116.03 80
Residual Income $9.57 $10.03 $10.40 76
Rev-Margin DCF $9.00 $29.62 74
All 25 models by family
DCF Models
FCF DCF $16.10 $43.69 $119.07 38
Owner Earnings $2.15 31
5Y Revenue Exit $7.20 $29.11 39
5Y EBITDA Exit $8.03 $35.76 $83.81 41
5Y P/E Exit $3.98 $17.33 38
10Y Revenue Exit $0.9200 $18.32 $37.67 36
10Y EBITDA Exit $10.32 $42.16 $98.11 37
10Y P/E Exit $14.22 $36.04 35
Earnings-Based
Graham-Dodd $5.43 $37.15 $52.09 54
Lynch FV $10.92 $15.61 $20.29 50
PEG = 1.0 $10.92 $15.61 $20.29 46
EPV $8.32 $13.62 $18.20 59
Dividend Discount
Gordon GGM $13.89 $27.67 $41.90 70
DDM Multi-Stage $13.89 $23.91 $29.21 61
Multiples
P/E Multiple $8.38 $11.17 $13.96 63
P/S Multiple $10.17 $13.56 $16.95 58
P/B Multiple $10.17 $13.56 $16.95 55
EV/EBIT $5.52 $15.79 $26.05 53
EV/EBITDA $5.51 $15.78 $26.04 54
Asset-Based
NCAV (Graham) $5.98 $8.02 $11.96 50
Growth DCF
Growth DCF $14.22 $50.35 $116.03 80
Rev-Margin DCF $9.00 $29.62 74
Economic Profit
Residual Income $9.57 $10.03 $10.40 76
ROIC Compounder $8.32 $15.99 $27.75 72
Growth Earnings
Growth-Adj P/E $12.87 $18.39 $23.91 68

Widest divergence: Dividend Discount ($23.91) versus Asset-Based ($8.02). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.3B
Revenue growth (YoY) +4.9%
Net margin 5.1%
Return on equity 5.4%
Free cash flow $284M FY2025
P/E ratio 88.6
More key figures
Operating margin 33.7%
EPS (TTM) $0.7600
Dividend yield 2.9%
EPS growth (YoY) -39.4%
Net debt $40.6M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 43 · Market factors (momentum, volatility) 73

Profitability 27
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 16
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 40
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

Kodiak Gas Services, Inc. operates and provides contract compression infrastructure for customers in the oil and gas industry in the United States. It operates in two segments, Contract Services and Other Services.

Full company description

Kodiak Gas Services, Inc. operates and provides contract compression infrastructure for customers in the oil and gas industry in the United States. It operates in two segments, Contract Services and Other Services. The Contract Services segment operates company-owned and customer-owned compression, and gas treating and cooling infrastructure to enable the production, gathering, processing, and transportation of natural gas and oil. The Other Services segment provides a range of services to support the needs of customers, including station construction, maintenance and overhaul, freight and crane charges, parts sales, and other ancillary time and material-based offerings. The company was formerly known as Frontier TopCo, Inc. Kodiak Gas Services, Inc. was founded in 2010 and is headquartered in The Woodlands, Texas.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kodiak Gas Services, Inc reported revenue of $1.3B in FY2025 versus $606M in FY2021, a compound +21.2%/yr. Reported net income was $80.5M in FY2025, compounding −18.3%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.3B
Latest YoY
+12.8%
Avg. growth/yr (3Y)
+22.7%
Avg. growth/yr (5Y)
+19.7%
Revenue +21.2%/yr
FY21 $606M
FY22 $708M
FY23 $850M
FY24 $1.2B
FY25 $1.3B
Net income −18.3%/yr
FY21 $181M
FY22 $106M
FY23 $20.1M
FY24 $49.9M
FY25 $80.5M

KGS screens 77% 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). "Kodiak Gas Services, Inc Fair Value". https://www.fairvalue-calculator.com/stock/KGS

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 47 · Below median
Fair Value upside −77% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 6% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 34% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 2.12× · Higher than 75% of peers

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

P/E (TTM) 87.5× · Pricier than 75% of peers
P/B 5.77× · Pricier than 75% of peers
P/S (TTM) 5.27× · Pricier than 75% of peers
P/FCF 24.5× · Pricier than 75% of peers
EV/EBITDA 13.6× · Pricier than 75% of peers

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 25 · sector 0
PAST 22 · sector 28
HEALTH 0 · sector 92
DIVIDEND 58 · sector 31

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

Insider activity: 86/100

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 15, 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 Kodiak Gas Services, 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 Kodiak Gas Services, Inc (KGS) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $13.56 versus a price of $59.90, about −77% (overvalued).
What is the fair value of KGS?
Our model-based fair value for Kodiak Gas Services, Inc is $13.56 (as of Jul 15, 2026), built from audited fundamentals. The current price is $59.90.
What is the quality score of KGS?
Kodiak Gas Services, Inc has a Quality Score of 47/100. 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 Kodiak Gas Services, Inc (KGS)?
Kodiak Gas Services, Inc reported trailing-twelve-month revenue of about $1.3B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of KGS?
The net profit margin of Kodiak Gas Services, Inc is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Kodiak Gas Services, Inc pay a dividend?
Kodiak Gas Services, Inc currently shows a dividend yield of about 2.86% relative to its recent price (as of Jul 15, 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 Kodiak Gas Services, 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.