Kodiak Gas Services

Permian Basin And LNG Exports Will Unlock Future Opportunities

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

10 Sep 24

Updated

30 Apr 25

n/a

AnalystConsensusTarget's Fair Value

n/a

-10.7%

4.4%

-10.7%

4.4%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

US$44.216.9% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 30 Apr 25

Fair value Decreased 10%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 2.54%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget has decreased discount rate from 10.2% to 9.1%.

Shared on 02 Apr 25

Fair value Increased 9.94%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Decreased 0.52%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 15%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 11 Mar 25

Fair value Decreased 9.16%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

US$44.2

16.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

7.90%

Energy Services revenue growth rate

0.13%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.55%

Calculation

US$293.42m

Earnings '28

17.18x

PE Ratio '28

US$5.04b

Market Cap '28

US$5.04b

Market Cap '28

88.30m

No. shares '28

US$57.09

Share Price '28

US$57.09 Share Price '28

Discounted to 2025 @ 9.45% p.a.

US$43.55

Fair Value '25