olivlawolivlaw

olivLaw · US equity research

Kodiak Gas Services, Inc. KGS

Natural Gas Transmission · SIC 4922 · Vertical: Natural Gas Transmission (SIC 4922)

41.26USD−11.35% · 1 dayClose 04 Nov 2026

Kodiak Gas Services is one of the largest U.S. providers of large horsepower contract gas compression, with a fleet concentrated in the Permian Basin. The company has extended into distributed power through the DPS acquisition, and strong demand for compression supported record revenue and margins in its compression segment in 2026.

At the close of 04 Nov 2026, Kodiak Gas Services, Inc. (KGS) stock was 41.26 USD (−11.35% on the day), with market capitalisation 4.2 bn USD, P/E 48.6 on diluted EPS of 0.85 USD over the last 12 months, dividend yield 4.65%, beta 1.19, 52-week range 32.95–76.27 USD. Latest reported quarter (Q2 2026): revenue of 391.1 m USD (+21.1% YoY), net income of 52.0 m USD (+31.6% YoY), diluted EPS 0.53 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
4.2 bn USD
shares as of 03 Aug 2026
P/E (TTM)
48.6
Diluted EPS TTM 0.85 · TTM to 30 Jun 2026
E/P (TTM)
2.06%
TTM to 30 Jun 2026
Dividend yield
4.65%
DPS 12m 1.92
Beta (2y)
1.19
Volatility (1y) 44%
52-week range
32.9576.27

Price history

Loading chart…

Technical reading

RSI (14)
31.5
weak (30–45)
Bollinger (20, 2)
41.51 – 54.19
below the lower band · %B -0.02 · band width 26.5%
SMA 50 / 200
53.66 / 59.38
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
-2.61 / -2.51
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−23.0%−1.1%−21.9 pp—
3 months−28.7%−0.5%−28.2 pp—
6 months−42.2%+4.4%−46.6 pp—
Year to date+10.3%+12.3%−2.0 pp—
1 year+13.8%+13.5%+0.2 pp+12.1%
3 years+135.9%+76.4%+59.5 pp+57.8%
5 yearsunavailable+63.7%unavailable—
Max drawdown (1y)
−45.9%
26 Jun 2026 → 04 Nov 2026
Max drawdown (5y)
−45.9%
26 Jun 2026 → 04 Nov 2026
Compound annual growth (5y)
unavailable
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
391.1 m USD
+21.1% YoY
Net income
52.0 m USD
+31.6% YoY
Diluted EPS
0.53
+23.3% YoY
net / operating
13.3% / 31.8%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue324.6 m309.5 m329.6 m322.8 m322.7 m332.9 m345.8 m391.1 m
Cost of revenue129.3 m118.3 m128.5 m115.3 m116.2 m120.0 m122.9 m144.4 m
Gross profit121.9 m———————
SG&A35.5 m31.4 m32.3 m35.1 m37.8 m38.9 m46.1 m40.9 m
Operating income66.1 m69.0 m89.2 m99.7 m64.2 m86.9 m106.8 m124.2 m
Depreciation & amortisation73.5 m70.4 m70.5 m66.1 m66.3 m73.2 m68.7 m78.7 m
Pre-tax income-8.4 m35.1 m41.6 m53.4 m-20.5 m39.0 m20.6 m73.2 m
Income tax-2.2 m15.5 m10.5 m13.4 m-6.3 m14.2 m2.8 m21.1 m
Net income-5.6 m19.1 m30.4 m39.5 m-14.0 m24.6 m17.8 m52.0 m
Diluted EPS-0.070.25 ≈0.330.43-0.170.29 ≈0.200.53
Operating cash flow36.9 m ≈118.5 m114.3 m177.2 m ≈113.4 m ≈194.9 m71.2 m99.5 m ≈
Capex86.5 m ≈73.2 m77.6 m82.6 m ≈102.5 m ≈52.8 m118.4 m200.2 m ≈
Dividends paid35.1 m36.4 m36.4 m40.1 m ≈40.0 m ≈43.0 m42.6 m50.0 m ≈
Share repurchases25.0 m ≈15.0 m10.0 m10.0 m ≈50.4 m ≈33.6 m00 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 54 percentile of its own 13-quarter history (min 18.0, median 44.4, max 99.4; quarters with earnings only).

Fiscal years

Fiscal year20212022202320242025
Revenue606.4 m707.9 m850.4 m1.2 bn1.3 bn
Revenue YoYunavailable+16.7%+20.1%+36.3%+12.8%
Net income181.0 m106.3 m20.1 m49.9 m80.5 m
Net income YoYunavailable−41.3%−81.1%+148.7%+61.4%
Diluted EPS3.071.800.290.560.89
Diluted EPS YoYunavailable−41.4%−83.9%+93.1%+58.9%
net %29.8%15.0%2.4%4.3%6.2%
Free cash flow48.0 m-39.5 m46.5 m-9.0 m284.3 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
3.2 m USD
Financial debt
2.6 bn USD
Net debt
2.6 bn USD
Equity
1.2 bn USD
Total assets
4.3 bn USD
Debt / equity
2.12x
Current ratio
0.84x
ROE
6.2%
ROA
1.8%
FCF margin
21.7%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
850.4 m
2024
1.2 bn
2025
1.3 bn

SEC (XBRL)· 26 Feb 2026verified

Cost of revenue
2023
350.9 m
2024
458.4 m
2025
479.9 m

SEC (XBRL)· 26 Feb 2026verified

Gross profit
2023
316.6 m
2024
700.9 m ≈
2025
828.2 m ≈

SEC (XBRL)· 26 Feb 2026derived

SG&A
2023
73.3 m
2024
151.7 m
2025
144.1 m

SEC (XBRL)· 26 Feb 2026verified

Operating income
2023
244.1 m
2024
249.5 m
2025
340.0 m

SEC (XBRL)· 26 Feb 2026verified

Depreciation & amortisation
2023
182.9 m
2024
260.3 m
2025
276.2 m

SEC (XBRL)· 26 Feb 2026verified

EBITDA
2023
427.0 m ≈
2024
509.7 m ≈
2025
616.2 m ≈

SEC (XBRL)· 26 Feb 2026derived

Interest expense
2023
222.5 m
2024
—
2025
—

SEC (XBRL)· 07 Mar 2024verified

Pre-tax income
2023
35.1 m
2024
75.9 m
2025
113.5 m

SEC (XBRL)· 26 Feb 2026verified

Income tax
2023
15.1 m
2024
25.6 m
2025
31.9 m

SEC (XBRL)· 26 Feb 2026verified

Net income
2023
20.1 m
2024
49.9 m
2025
80.5 m

SEC (XBRL)· 26 Feb 2026verified

Diluted EPS
2023
0.29
2024
0.56
2025
0.89

SEC (XBRL)· 26 Feb 2026verified

Weighted average diluted shares
2023
68.3 m
2024
85.2 m
2025
88.5 m

SEC (XBRL)· 26 Feb 2026verified

Dividend per share
2023
0.38
2024
1.58
2025
1.80

SEC (XBRL)· 26 Feb 2026verified

Balance sheet · USD

Cash
2023
5.6 m
2024
4.8 m
2025
3.2 m

SEC (XBRL)· 26 Feb 2026verified

Receivables
2023
113.2 m
2024
253.6 m
2025
197.6 m

SEC (XBRL)· 26 Feb 2026verified

Inventories
2023
76.2 m
2024
103.3 m
2025
101.5 m

SEC (XBRL)· 26 Feb 2026verified

Current assets
2023
231.0 m
2024
383.7 m
2025
323.1 m

SEC (XBRL)· 26 Feb 2026verified

Property, plant & equipment, net
2023
2.5 bn
2024
3.4 bn
2025
3.4 bn

SEC (XBRL)· 26 Feb 2026verified

Goodwill
2023
305.6 m
2024
415.2 m
2025
408.7 m

SEC (XBRL)· 26 Feb 2026verified

Intangibles (excl. goodwill)
2023
122.9 m
2024
162.7 m
2025
154.5 m

SEC (XBRL)· 26 Feb 2026verified

Total assets
2023
3.2 bn
2024
4.4 bn
2025
4.3 bn

SEC (XBRL)· 26 Feb 2026verified

Accounts payable
2023
49.8 m
2024
57.6 m
2025
73.0 m

SEC (XBRL)· 26 Feb 2026verified

Long-term debt
2023
1.8 bn
2024
2.6 bn
2025
2.6 bn

SEC (XBRL)· 26 Feb 2026verified

Current liabilities
2023
210.6 m
2024
319.4 m
2025
385.9 m

SEC (XBRL)· 26 Feb 2026verified

Total liabilities
2023
2.1 bn
2024
3.1 bn
2025
3.1 bn

SEC (XBRL)· 26 Feb 2026verified

Equity
2023
1.1 bn
2024
1.4 bn
2025
1.2 bn

SEC (XBRL)· 26 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
266.3 m
2024
328.0 m
2025
599.7 m

SEC (XBRL)· 26 Feb 2026verified

Capex
2023
219.8 m
2024
337.0 m
2025
315.5 m

SEC (XBRL)· 26 Feb 2026verified

Free cash flow
2023
46.5 m ≈
2024
-9.0 m ≈
2025
284.3 m ≈

SEC (XBRL)· 26 Feb 2026derived

Investing cash flow
2023
-218.4 m
2024
-292.5 m
2025
-285.3 m

SEC (XBRL)· 26 Feb 2026verified

Financing cash flow
2023
-62.8 m
2024
-36.3 m
2025
-316.0 m

SEC (XBRL)· 26 Feb 2026verified

Dividends paid
2023
29.8 m
2024
133.9 m
2025
159.6 m

SEC (XBRL)· 26 Feb 2026verified

Share repurchases
2023
0
2024
40.0 m
2025
104.0 m

SEC (XBRL)· 26 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
12.8%
computed by olivLawFY 2025
Revenue CAGR 3Y
22.7%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
unavailable
input data missing
EBIT growth (YoY)
36.3%
computed by olivLawFY 2025
Net income growth (YoY)
61.4%
computed by olivLawFY 2025
Net income CAGR 3Y
-8.8%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
input data missing
EPS growth (YoY)
58.9%
computed by olivLawFY 2025
EPS CAGR 3Y
-20.9%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
input data missing
FCF growth (YoY)
unavailable
the base of the ratio is not positive

Profitability

Gross margin
63.8%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
48.0%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
27.4%
computed by olivLawTTM to 30 Jun 2026
Net margin
5.8%
computed by olivLawTTM to 30 Jun 2026
FCF margin
0.4%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
4.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
1.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
6.3%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
7.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
226.1%
computed by olivLawTTM to 30 Jun 2026
Payout ratio (FCF)
3,506.4%
computed by olivLawTTM to 30 Jun 2026

Balance sheet

Net debt
2.6 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
3.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
1.3x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
unavailable
the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used

Liquidity

Current ratio
1.4x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
1.2x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
0.4x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
478.9 m USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
473.9 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
5.0 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
6.2%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
71.6%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
64 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
75 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days payables outstanding
54 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Cash conversion cycle
86 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Market and valuation

Market capitalisation
4.2 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
6.8 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
51.9x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
48.6x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
2.1%
computed by olivLawTTM to 30 Jun 2026
P/B
1.9x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
3.0x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
10.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
17.7x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
4.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
833.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
0.1%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
4.7%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
6.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Risk

Altman Z
1.27
computed by olivLawbalance sheet at 30 Jun 2026

Valuation

olivLaw classification

Unattractive profile

Score: 35 / 100

A scoring methodology on indicators and valuation, not investment advice.

score < 40

Closing price

41.26 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 4.2 bn USD

Key indicators

Market capitalisation
4.2 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
48.6x
computed by olivLawTTM to 30 Jun 2026
P/B
1.9x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
10.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
4.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
5.8%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
12.8%
computed by olivLawFY 2025
Dividend yield
4.7%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

34/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 03 Aug 2026
Source: SEC (XBRL)published 07 Aug 2026
verified 689derived 54

Score by group

  • Valuation27
  • Returns53
  • Quality15
  • Balance sheet54
  • Growth50

Estimated value range

Low
23.65
USD per share
Mid
27.13
USD per share
High
31.81
USD per share
Price: 41.26 USD
The price is above the range
Potential to the central value: -34.2% (value / price − 1)
Margin of safety: -52.1% (1 − price / value)
Agreement between methods: low · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 11.74 – 61.14 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used
  • Peers: EV/EBITDA35.56 – 61.14 (Mid 55.30)
    9 companies used · median multiple 12.2x · quartiles 9.2x – 13.1x
    DTM, ET, KMI, KNTK, NGL, TRGP, USAC, WES, WMB
  • Peers: P/E11.74 – 20.31 (Mid 15.37)
    11 companies used · median multiple 18.1x · quartiles 13.8x – 23.9x
    AM, AROC, DTM, EPD, ET, KMI, KNTK, TRGP, USAC, WES, WMB
  • Dividend discount (DDM)23.65 – 31.81 (Mid 27.13)
Multiple comparisons use the SIC vertical: Natural Gas Transmission (SIC 4922)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 35/100

FactorValueScoreWeight used
ROIC · Quality6.3%22 (vs peers)11%
Net margin · Quality5.8%18 (vs peers)7%
FCF conversion · Quality6.2%0 (on a fixed band)7%
Revenue CAGR 3Y · Growth22.7%100 (on a fixed band)9%
EPS CAGR 3Y · Growth-20.9%0 (on a fixed band)9%
Net debt / EBITDA · Balance sheet3.9x55 (vs peers)11%
Interest coverage · Balance sheetunavailableunavailable—
Current ratio · Balance sheet1.4x54 (on a fixed band)4%
P/E (TTM) · Valuation48.6x8 (vs peers)11%
EV/EBITDA · Valuation10.1x67 (vs peers)11%
FCF yield · Valuation0.1%2 (on a fixed band)9%
Shareholder yield (distributions) · Returns6.2%89 (on a fixed band)7%
Payout ratio (FCF) · Returns3,506.4%0 (on a fixed band)4%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet54/100 · 2/3 factors with a value
  • Growth50/100 · 2/2 factors with a value
  • Quality15/100 · 3/3 factors with a value
  • Returns53/100 · 2/2 factors with a value
  • Valuation27/100 · 3/3 factors with a value

Memo

Kodiak Gas Services, Inc. (KGS). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 1.3 bn USD in 2025; YoY growth 12.8%; net margin 5.8%; ROE 4.6%; net debt/EBITDA 3.9x.

The estimated value range is 23.65–31.81 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 27.13 USD, the price of 41.26 USD leaves a potential of -34.2% (value / price − 1) and a margin of safety of -52.1% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 35/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Revenue CAGR 3Y: 22.7%
  • Shareholder yield (distributions): 6.2%

What contradicts it

  • ROIC: 6.3%
  • Net margin: 5.8%
  • FCF conversion: 6.2%
  • EPS CAGR 3Y: -20.9%
  • P/E (TTM): 48.6x
  • FCF yield: 0.1%
  • Payout ratio (FCF): 3,506.4%
  • The price is above the estimated value range
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): Interest coverage.

Versus the vertical median

Natural Gas Transmission (SIC 4922) · same industry (4-digit SIC) · compared with 17 companies

Multiples and returns vs the median

P/E
48.6x
vertical median 18.8x
above median (+158.6%)
EV/EBITDA
10.1x
vertical median 12.2x
below median (−17.4%)
P/S
3.0x
vertical median 3.4x
below median (−10.9%)
P/B
1.9x
vertical median 3.1x
below median (−38.6%)
ROE
4.6%
vertical median 14.0%
below median (−67.4%)
Net margin
5.8%
vertical median 19.6%
below median (−70.6%)
EBIT margin
27.4%
vertical median 29.0%
below median (−5.3%)
Revenue YoY
12.8%
vertical median 7.4%
above median (+72.6%)
Net debt/EBITDA
3.9x
vertical median 4.0x
at median
Dividend yield
4.7%
vertical median 3.0%
above median (+52.7%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
WMBWilliams Companies, Inc.83.0 bn27.124.0%25.2%+13.8%+11% / +84%
EPDEnterprise Products Partners L.P.79.2 bn12.0—10.2%−6.4%+12% / +37%
KMIKinder Morgan, Inc.70.2 bn19.511.6%19.6%+12.2%+15% / +79%
ETEnergy Transfer LP67.0 bn12.7—4.9%+3.5%+16% / +40%
TRGPTarga Resources Corp.61.1 bn27.272.6%13.5%+3.9%+63% / +215%
WESWestern Midstream Partners, LP17.6 bn13.6—28.2%+6.6%+8% / +43%
DTMDT Midstream, Inc.12.0 bn25.59.9%35.4%+26.7%−3% / +105%
AMAntero Midstream Corporation9.4 bn14.031.6%53.4%+7.4%+10% / +49%
AROCArchrock, Inc.5.0 bn14.822.6%22.9%+28.7%+17% / +97%
KGSKodiak Gas Services, Inc.4.2 bn48.64.6%5.8%+12.8%+14% / +136%
USACUSA Compression Partners, LP3.5 bn22.3—12.4%+5.0%−3% / +3%
KNTKKinetik Holdings Inc.3.4 bn18.1—10.4%+19.0%+48% / +41%
NGLNGL Energy Partners LP1.9 bn——-3.8%−9.0%+58% / +258%
SMCSummit Midstream Corporation308.0 m9,397.50.1%0.0%+30.8%+15% / +40%
TRPTc Energy Corporation——12.8%23.1%+10.7%+14% / +67%
NGGNational Grid PLC——8.6%15.8%−7.4%+12% / +29%
TGSGas Transporter Of The South Inc.——18.1%30.3%+23.7%−26% / +67%
TCPATranscanada Pipelines Ltd——14.0%23.1%+7.2%−13% / unavailable

1- and 3-year price returns: for KGS from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
25.24
Total return -37% · Per year -37%
44.42
Total return 10% · Per year 10%
66.64
Total return 64% · Per year 64%
3 years
29.94
Total return -22% · Per year -8%
58.75
Total return 50% · Per year 14%
95.96
Total return 142% · Per year 34%
5 years
35.52
Total return -4% · Per year -1%
77.70
Total return 103% · Per year 15%
138.18
Total return 255% · Per year 29%
What moves the 3-year price the most
  • Exit P/E± 14.69
  • Net margin± 10.28
  • Annual revenue growth± 7.67
  • Annual dilution± 0.86

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Kodiak Gas Services is one of the largest U.S. providers of large horsepower contract gas compression, with a fleet concentrated in the Permian Basin. The company has extended into distributed power through the DPS acquisition, and strong demand for compression supported record revenue and margins in its compression segment in 2026 13.

SWOT

Strengths

  • A standardized fleet with very high utilization and long-term contracts with high-quality customers 13.
  • High margins in the compression segment that provide predictable cash flow 3.
  • A leading position in the Permian Basin, the largest gas-producing basin in the U.S. 1.

Weaknesses

  • High geographic concentration in a few basins, which exposes the company to regional shocks 1.
  • Significant debt, which could limit financial flexibility if market conditions weaken 3.
  • Reliance on a few large customers whose loss would strongly affect revenue 1.

Opportunities

  • Expansion in distributed power generation for data centers and microgrids 23.
  • Growth in LNG demand and Permian output could support new compression contracts 1.
  • Electric compression solutions could attract customers focused on emissions 1.

Threats

  • Lower energy prices could reduce customer activity and demand for services 1.
  • Vertical integration by customers or alternative technologies could reduce market share 1.
  • Trade tariffs and equipment costs could raise expenses 1.

Risks

  • Dependence on oil and gas demandhigh

    A prolonged fall in demand or production could reduce the company's revenue 1.

  • Integration of the DPS acquisitionhigh

    The company could face difficulty integrating DPS and achieving the expected synergies 12.

  • Customer concentrationmedium

    Losing a major customer or a deterioration in its finances could affect results 1.

  • Uncertain contract renewalsmedium

    Contracts can be cancelled after the primary term, and renewal at lower rates could reduce revenue 1.

  • Sales tax disputeslow

    Audits of sales tax, including in Texas, could create significant additional liabilities 1.

Investment thesis

What would need to be true (bull case)

  • If output from unconventional basins keeps growing, demand for large horsepower compression could support revenue and high margins 13.
  • Expansion into distributed generation could open a new growth source if data center projects materialize 23.
  • Near-full fleet utilization and long-term contracts could generate stable and predictable cash flow 3.

What would break the thesis

  • A decline in gas or oil prices could reduce customer activity and pressure revenue 1.
  • Integrating DPS and building the new power segment could absorb capital and management attention before returns appear 23.
  • High leverage could limit flexibility if capital markets tighten 3.

What to watch

  • Development of Compression Infrastructure margins and fleet utilizationQ3 2026
  • Progress on Power Infrastructure projects and turbine deliveries2027
  • Delivery against 2026 adjusted EBITDA guidanceQ4 2026
  • Debt levels and leverage ratio after acquisitionsnext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

Kodiak Gas Services, Inc. (NYSE: KGS) provides and operates large horsepower contract compression infrastructure in the U.S. that supports the transport and processing of natural gas 1. The business relies on fixed-revenue contracts, typically with a primary term of three to five years for large horsepower, and customers pay a fixed monthly fee similar to midstream take-or-pay contracts 1. Following the DPS acquisition in April 2026, the company added distributed power generation and reorganized reporting into three segments 23.

The compression fleet is built mainly on large horsepower units above 1,000 horsepower each, which made up about 80% of the roughly 4.5 million horsepower fleet at year-end 2025 1. The model depends on mechanical reliability and high fleet utilization, and the company argues that long relationships with upstream and midstream customers create recurring revenue 1. Its largest customers are S&P 500 constituents with investment-grade ratings, which lowers counterparty risk 1.

From June 30 2026 reporting covers Compression Infrastructure (formerly Contract Services), Power Infrastructure and Other Services 23. Other Services covers station construction, maintenance, overhaul and crane services and is often sold alongside compression 12. The company has also described a goal of developing more than two gigawatts of power generation capacity by the end of the decade, which could change its risk and capital profile 3.

Segments

Compression Infrastructure

The main segment, which generated 315.1 million USD of revenue in the second quarter of 2026, with an adjusted gross margin of 70.0% and fleet utilization of 98.2% 3. Growth was supported by strong demand for large horsepower compression and better pricing 3.

Market context

Demand for compression is supported by rising gas output from unconventional basins, where low initial reservoir pressure requires more compression horsepower 1. The EIA expects U.S. natural gas production to keep growing through 2050, led by Permian associated gas, and LNG export capacity is expected to expand 1. Compression demand could stay strong if these projects are delivered on time 13.

The distributed power market is new for the company and depends on demand from data centers, utilities and industry 2. The company signed a turbine supply agreement for up to one gigawatt and reported engineering work on several projects 3. The pace of development will depend on customer down payments and equipment deliveries 3.

Trends

  • Rising output from unconventional basinstailwind

    Production in the Permian and Eagle Ford needs more compression horsepower, which supports demand for large units 1.

  • Expansion of LNG exportstailwind

    Gulf Coast LNG projects could drive gas output and compression needs in the Permian 1.

  • Trade policy and regulatory uncertaintyheadwind

    U.S. tariffs and regulatory changes could raise costs and complicate investment planning 1.

  • Outsourcing of compression by customerstailwind

    Operators increasingly outsource compression to limit capital spending, which supports the contract model 1.

Competitive position

The compression market is competitive, and rivals could gain share if they cut prices or raise resources devoted to competing services 1. Customers could vertically integrate by buying their own compression fleets, which would reduce demand for the company's services 1.

In distributed power the company enters a market with varied suppliers, and winning contracts depends on turbine deliveries and operational reputation 23. The sources analyzed do not name specific power competitors, so the picture remains limited to the categories the filings describe 1.

  • Independent compression providers

    Generic competitors named in the company's risk factors, which could add new compression fleets 1.

  • Customers that integrate operations

    Producers and transporters that could buy their own fleets, acting as potential competitors 1.

  • Alternative oil production technologies

    Artificial lift methods customers could use instead of the gas lift compression the company provides 1.

  • Distributed power suppliers

    Distributed generation and turbine providers active in the new Power Infrastructure market 23.

News & filings

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Kodiak Gas Services, Inc. · 26 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Kodiak Gas Services, Inc. · 07 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Kodiak Gas Services, Inc. · 06 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.