US · KBR
KBR, Inc.
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Houston, TX 77002
- Website
- kbr.com
Price · as of 2026-01-02
$37.45
Market cap 5.36B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $39.15 | +4.54% |
| Intrinsic Value(DCF) | $19.21 | -48.7% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $28.00 | -25.23% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | $13.03 | $0.00 | |||
| 2013 | $10.31 | $0.63 | |||
| 2014 | $0.00 | $27.34 | |||
| 2015 | $7.30 | $0.00 | |||
| 2016 | $0.00 | $3.17 | |||
| 2017 | $12.38 | $18.46 | |||
| 2018 | $8.41 | $50.49 | |||
| 2019 | $6.34 | $31.93 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $6.59 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $0.00 | |||
| 2024 | |||||
| 2025 | $49.98 | $2.18 | $0.00 | $52.73 | |
| 2026 | $41.55 | $39.15 | $6.32 | $0.00 | $28.00 |
AI valuation
Our deep-learning model estimates KBR, Inc.'s (KBR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $39.15
- Current price
- $37.45
- AI upside
- +4.54%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$19.21
-48.7% upside
Graham-Dodd
—
— upside
Graham Formula
$28.00
-25.23% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KBR | KBR, Inc. | $37.45 | 5.36B | +5% | -49% | — | -25% | 13.30 | 3.57 | 0.69 | 8.17 | 90.83 | -2.82 | 14.77% | 7.30% | 5.33% | 27.27% | 10.71% | 6.08% | 1.88 | 3.59 | 1.22 | 0.94 | 2.48 | 1464.00% | 57.00% | 3377.00% | 9.61% | 0.33 | 13.02% | 1.57% | 20.80% | 13.15% | 13.54 | 14.94 | 0.99 | 2.53 |
| ACM | Aecom | $97.98 | 12.67B | -43% | -52% | — | -64% | 21.25 | 5.42 | 0.84 | 11.99 | 49.74 | -9.72 | 7.54% | 6.36% | 3.48% | 27.21% | 20.20% | 5.24% | 1.35 | 5.57 | 1.14 | 1.01 | 1.39 | 4271.00% | 21.00% | -324.00% | 5.07% | 0.14 | 17.34% | 0.99% | 21.00% | 3.86% | 14.90 | 22.33 | 0.95 | 2.39 |
| BLD | TopBuild Corp. | $448.30 | 12.58B | -23% | -60% | -85% | -61% | 23.50 | 5.29 | 2.27 | 14.04 | — | -5.89 | 29.01% | 14.64% | 9.65% | 23.06% | 13.55% | 9.20% | 1.36 | 3.75 | 1.94 | 1.28 | 2.74 | -996.00% | 149.00% | -139.00% | 5.68% | 0.90 | 16.08% | 0.00% | 0.00% | 3.54% | 19.23 | 21.85 | 2.81 | 3.82 |
| DY | Dycom Industries, Inc. | $420.02 | 12.16B | -74% | -69% | -83% | -61% | 17.33 | 3.26 | 0.86 | 8.81 | 232.25 | 5.87 | 15.60% | 7.24% | 4.96% | 20.35% | 12.88% | 8.55% | 0.85 | 5.58 | 2.89 | 2.63 | 1.70 | 746.00% | 1261.00% | 14365.00% | 2.44% | 0.59 | 4.92% | 0.00% | 0.00% | 1.62% | 14.68 | 50.66 | 1.06 | 4.43 |
| EME | EMCOR Group, Inc. | $724.62 | 32.44B | -42% | +277% | -76% | -7% | 26.04 | 9.02 | 1.95 | 16.53 | 84.02 | 28.76 | 19.58% | 9.84% | 7.47% | 38.50% | 43.61% | 14.97% | 0.23 | — | 1.22 | 1.10 | -0.13 | 3099.00% | 1664.00% | -1078.00% | 3.59% | 0.27 | 44.38% | 0.14% | 3.50% | 1.90% | 19.68 | 27.65 | 1.94 | 7.01 |
| FIX | Comfort Systems USA, Inc. | $1,429.37 | 50.42B | -53% | +827% | -89% | -26% | 49.72 | 20.76 | 5.59 | 35.06 | 50.83 | 54.20 | 24.13% | 14.42% | 11.23% | 49.24% | 55.85% | 18.34% | 0.32 | 145.70 | 1.21 | 1.15 | -0.14 | 9781.00% | 2952.00% | 3977.00% | 2.03% | 0.35 | 55.51% | 0.14% | 6.70% | 0.56% | 38.58 | 49.10 | 5.56 | 10.42 |
| FLR | Fluor Corporation | $52.31 | 7.67B | -9% | -51% | -66% | — | -168.93 | 2.66 | 0.56 | -24.13 | — | 2.66 | -0.77% | -2.34% | -0.33% | -1.42% | -11.02% | -0.59% | 0.33 | -8.64 | 1.91 | 1.77 | 4.35 | -10252.00% | -497.00% | -16581.00% | -5.07% | -0.11 | -33.17% | 0.00% | 0.00% | 8.75% | -16.29 | -13.53 | 0.38 | 3.75 |
| GLDD | Great Lakes Dredge & Dock… | $16.95 | 1.15B | +57% | +205% | -29% | +54% | 15.39 | 2.19 | 1.27 | 10.16 | 53.87 | 2.57 | 22.91% | 14.13% | 8.27% | 15.21% | 9.16% | 5.58% | 0.99 | 7.49 | 1.01 | 0.76 | 3.12 | 2857.00% | 1647.00% | -28056.00% | 8.80% | 1.14 | 9.91% | 0.00% | 0.00% | 4.53% | 13.00 | 16.40 | 1.84 | 2.04 |
| GVA | Granite Construction Inco… | $134.46 | 5.87B | -52% | +130% | -76% | -41% | 30.27 | 4.95 | 1.32 | 16.17 | 78.52 | 9.76 | 16.07% | 6.38% | 4.36% | 17.59% | 12.97% | 5.47% | 1.38 | 5.98 | 1.22 | 0.99 | 2.58 | 3855.00% | 1040.00% | 335.00% | 5.66% | 0.32 | 19.90% | 0.39% | 11.80% | 1.21% | 24.31 | 20.76 | 1.55 | 2.94 |
| J | Jacobs Solutions Inc. | $137.86 | 16.28B | -7% | -57% | — | -78% | 22.07 | 4.60 | 1.39 | 19.67 | — | -9.02 | 24.81% | 7.18% | 2.41% | 18.53% | 9.90% | 6.60% | 0.74 | 5.92 | 1.30 | 1.26 | 1.59 | -6234.00% | 460.00% | -3493.00% | 3.63% | 0.20 | 11.55% | 0.91% | 20.20% | 6.21% | 21.11 | 30.01 | 1.52 | 3.15 |
| MTZ | MasTec, Inc. | $298.02 | 23.51B | -59% | +170% | -87% | -59% | — | 7.11 | 1.66 | 22.23 | — | 55.24 | 12.54% | 4.56% | 2.79% | 0.00% | 12.19% | 0.00% | 0.09 | 3.77 | 0.00 | 0.00 | 0.27 | 14612.00% | 1622.00% | -7063.00% | 1.20% | 0.17 | 6.52% | 0.00% | — | 8.18% | 36.78 | 84.01 | 1.68 | 3.42 |
| MYRG | MYR Group Inc. | $269.96 | 4.19B | -53% | +38% | -73% | -54% | 36.19 | 6.49 | 1.17 | 19.45 | 11.62 | 9.07 | 11.59% | 4.56% | 3.24% | 18.78% | 18.39% | 7.36% | 0.16 | 29.45 | 1.33 | 0.96 | -0.21 | 31148.00% | 879.00% | 197744.00% | 5.42% | 0.41 | 34.90% | 0.00% | 0.00% | 5.62% | 25.43 | 18.25 | 1.16 | 5.80 |
| PRIM | Primoris Services Corpora… | $150.72 | 8.15B | -44% | +128% | -76% | -11% | 29.67 | 4.85 | 1.08 | 17.62 | 57.44 | 12.87 | 10.73% | 5.46% | 3.63% | 17.79% | 13.00% | 6.39% | 0.76 | 14.42 | 1.26 | 1.16 | 1.46 | 5166.00% | 1897.00% | -1081.00% | 4.17% | 0.25 | 14.93% | 0.21% | 6.30% | 0.36% | 21.48 | 26.12 | 1.17 | 4.40 |
| ROAD | Construction Partners, In… | $134.37 | 7.59B | -61% | +1,461% | -94% | -17% | 55.62 | 6.21 | 2.01 | 19.28 | 137.48 | -51.20 | 15.61% | 8.53% | 3.62% | 13.70% | 10.38% | 4.26% | 1.85 | 2.65 | 1.61 | 1.29 | 4.11 | 4046.00% | 5420.00% | 2660.00% | 2.71% | 0.50 | 8.77% | 0.00% | 0.00% | 0.42% | 30.00 | 46.91 | 2.56 | 2.88 |
| TPC | Tutor Perini Corporation | $75.37 | 3.98B | +9% | +2,812% | -42% | +135% | 14.58 | 3.18 | 0.70 | 10.21 | — | 4.08 | 11.68% | 4.18% | 4.80% | 22.60% | 27.09% | 5.66% | 0.01 | 4.22 | 1.27 | 0.60 | -2.33 | -14824.00% | 2811.00% | 6048.00% | 19.30% | 0.23 | 87.37% | 0.08% | 1.20% | 20.69% | 13.61 | 4.22 | 0.57 | 2.04 |
| TTEK | Tetra Tech, Inc. | $35.84 | 9.35B | +10% | +10% | — | -67% | 17.75 | 5.06 | 1.65 | 21.05 | — | -23.02 | 17.66% | 11.09% | 4.55% | 28.10% | 15.20% | 11.97% | 0.55 | 14.85 | 1.18 | 1.07 | 1.76 | -2439.00% | 469.00% | 2892.00% | 4.88% | 0.33 | 16.84% | 0.72% | 12.80% | 3.50% | 16.28 | 22.38 | 1.81 | 4.58 |
About KBR, Inc.
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.
- CEO
- Stuart John Baxter Bradie
- Employees
- 38K
- Beta
- 0.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.21 ÷ $37.45) − 1 = -48.7% (DCF, example).