KBR, Inc.

KBR, Inc.

KBRยทNYSE

$35.73

+0.83%
IndustrialsEngineering & Construction

KBR, Inc. provides scientific, technology, and engineering solutions to governments and commercial customers worldwide. The company operates through Government Solutions and Sustainable Technology Solutions segments. The Government Solutions segment offers life-cycle support solutions to defense, intelligence, space, aviation, and other programs and missions for military and other government agencies in the United States, the United Kingdom, and Australia. Its services cover research and development, advanced prototyping, acquisition support, systems engineering, cyber analytics, space domain awareness, test and evaluation, systems integration and program management, global supply chain management, and operations readiness and support, as well as command, control, communications, computers, intelligence, surveillance, and reconnaissance services. This segment also provides various professional advisory services to deliver high-end systems engineering, systems assurance, and technology to customers across the defense, energy, and critical infrastructure sectors. The Sustainable Technology Solutions segment holds a portfolio of approximately 70 proprietary process technologies for ammonia/syngas/fertilizers, chemical/petrochemicals, clean refining, and circular process/circular economy solutions. This segment also includes advisory and consulting practices that focuses on energy transition and net-zero carbon emission consulting; and provides engineering, design, and professional services, as well as industrial solutions through KBR INSITE, a proprietary, digital, and cloud-based operations and maintenance platform that identifies opportunities for clients to achieve sustainable improvements in production, reliability, environment impact, energy efficiency, and profitability. KBR, Inc. was founded in 1998 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$4.53B
EPS3.2100
P/E Ratio11.13
Earnings Date07/30/2026
KBR, Inc.

KBR, Inc. Fair Value Envelope

KBR ยท NYSE

Our analysis suggests that KBR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $35.73, this represents a potential HIDDEN relative to our calculated worth for KBR, Inc..

Intrinsic Value
Current Price: $35.73

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$51.1B
+ Cash & Equivalents$500.0M
Firm Value$51.6B
- Debt$3.1B
Equity Value$48.5B
/ Shares Outstanding126,989,628B
DCF Value$382
UNDERVALUED BY 968%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$656.0M
$821.3M
$1.0B
$1.3B
$1.6B
$2.0B
$2.5B
$3.2B
$4.0B
$5.0B
Maintenance CapEx
-$10.5M
-$13.2M
-$16.5M
-$20.6M
-$25.8M
-$32.3M
-$40.5M
-$50.7M
-$63.5M
-$79.5M
Owner Earnings
$645.5M
$808.1M
$1.0B
$1.3B
$1.6B
$2.0B
$2.5B
$3.1B
$3.9B
$4.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$597.7M
$692.8M
$803.2M
$931.0M
$1.1B
$1.3B
$1.5B
$1.7B
$1.9B
$2.3B
Terminal Value represents 75.2% of Enterprise Value