DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Kodiak Gas Services, Inc. (KGS)

Energy | Oil & Gas Equipment & Services

Today's Price

$46.21

Today's Fair Value

$62.36 +34.95%

Margin of Safety

+25.90%

Projected Value (5Y)

$100.43 +117.33%

Dividends Paid (5Y)

$13.14

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.78% | CAGR (5y): 19.72%

Diluted Shares Growth Rate

Regression: 3.07% | CAGR (5y): 3.13%

Dividend Growth Rate

Regression: 12.45% | CAGR (5y): 12.45%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.51x)

Discount Rate