Natural Gas Services Group, Inc.

Natural Gas Services Group, Inc.

NGSยทNYSE

$41.36

+2.1%
EnergyOil & Gas Equipment & Services

Natural Gas Services Group, Inc. provides natural gas compression services and equipment to the energy industry in the United States. It fabricates, manufactures, rents, and sells natural gas compressors and related equipment. The company primarily engages in the rental of compression units that provide small, medium, and large horsepower applications for unconventional oil and natural gas production. As of December 31, 2021, the company had 2,023 natural gas compression units in its rental fleet with 418,041 horsepower. The company also engages in the design, fabrication, and assembly of compressor components into compressor units for rental or sale; engineers and fabricates natural gas compressors; and designs and manufactures a line of reciprocating compressor frames, cylinders, and parts. In addition, it is involved in the design, fabrication, sale, installation, and service of flare stacks and related ignition and control devices for the onshore and offshore incineration of gas compounds, such as hydrogen sulfide, carbon dioxide, natural gas, and liquefied petroleum gases. Further, the company offers customer support services for its compressor and flare sales business; and exchange and rebuild program for small horsepower screw compressors. Its primary customers are exploration and production(E&P) companies that utilize compressor units for artificial lift applications; E&P companies that focuses on natural gas-weighted production; and midstream companies. Natural Gas Services Group, Inc. was incorporated in 1998 and is headquartered in Midland, Texas.

At a Glance

Live Snapshot
Market Cap$521.07M
EPS1.5900
P/E Ratio26.01
Earnings Date08/10/2026
Natural Gas Services Group, Inc.

Natural Gas Services Group, Inc. Fair Value Envelope

NGS ยท NYSE

Our analysis suggests that NGS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $41.36, this represents a potential HIDDEN relative to our calculated worth for Natural Gas Services Group, Inc..

Intrinsic Value
Current Price: $41.36

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$568.6B
+ Cash & Equivalents$0
Firm Value$568.6B
- Debt$230.0M
Equity Value$568.3B
/ Shares Outstanding12,542,314B
DCF Value$45.3K
UNDERVALUED BY 109456%

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
$125.9M
$251.7M
$503.4M
$1.0B
$2.0B
$4.0B
$8.1B
$16.1B
$32.2B
$64.4B
Maintenance CapEx
-$790.0K
-$1.6M
-$3.2M
-$6.3M
-$12.6M
-$25.3M
-$50.6M
-$101.1M
-$202.2M
-$404.5M
Owner Earnings
$125.1M
$250.1M
$500.3M
$1.0B
$2.0B
$4.0B
$8.0B
$16.0B
$32.0B
$64.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$115.8M
$214.4M
$397.1M
$735.4M
$1.4B
$2.5B
$4.7B
$8.6B
$16.0B
$29.7B
Terminal Value represents 88.7% of Enterprise Value