Kodiak Gas Services, Inc. (KGS)

Market price: $47.59

5 valuation methods

• Dividend Discount Model (DDM): $30.80 to $50.46 (midpoint $38.22)
• EV / Revenue: $29.20 to $51.26 (midpoint $41.90)
• P / B: $33.18 to $66.76 (midpoint $42.30)
• EV / EBITDA: $35.43 to $65.22 (midpoint $51.47)
• DCF (FCFF): $80.72 to $179.48 (midpoint $113.89)