US · NGS
Natural Gas Services Group, Inc.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Midland, TX 79705
- Website
- ngsgi.com
Price · as of 2024-12-31
$41.29
Market cap 480.89M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $50.45 | +22.18% |
| Intrinsic Value(DCF) | $13.43 | -67.47% |
| Graham-Dodd Method(GD) | $27.49 | -33.42% |
| Graham Formula(GF) | $50.32 | +21.86% |
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 |
|---|---|---|---|---|---|
| 2010 | $16.20 | $38.15 | $6.30 | $14.51 | $0.00 |
| 2011 | $13.60 | $29.79 | $5.91 | $16.49 | $22.52 |
| 2012 | $17.27 | $34.39 | $0.72 | $18.76 | $51.93 |
| 2013 | $34.25 | $43.16 | $0.00 | $20.66 | $4.13 |
| 2014 | $18.75 | $50.43 | $0.00 | $21.81 | $18.59 |
| 2015 | $20.07 | $31.28 | $0.27 | $21.06 | $5.79 |
| 2016 | $25.92 | $51.10 | $8.59 | $20.10 | $0.00 |
| 2017 | $27.16 | $73.98 | $9.75 | $27.01 | $4.29 |
| 2018 | $17.37 | $31.97 | $9.48 | $19.46 | $0.17 |
| 2019 | $7.82 | $306.19 | $0.00 | $13.60 | $0.00 |
| 2020 | $9.94 | $26.51 | $7.32 | $19.70 | $0.00 |
| 2021 | $12.42 | $98.86 | $4.26 | $14.50 | $0.00 |
| 2022 | $10.47 | $34.42 | $0.00 | $18.47 | $0.00 |
| 2023 | $17.24 | $113.02 | $6.73 | $21.08 | $18.91 |
| 2024 | $21.42 | $50.45 | $9.96 | $27.49 | $50.32 |
AI valuation
Our deep-learning model estimates Natural Gas Services Group, Inc.'s (NGS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $50.45
- Current price
- $41.29
- AI upside
- +22.18%
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
$13.43
-67.47% upside
Graham-Dodd
$27.49
-33.42% upside
Graham Formula
$50.32
+21.86% 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 |
| NGS | Natural Gas Services Grou… | $41.29 | 480.89M | +22% | -67% | -33% | +22% | 15.43 | 1.04 | 1.70 | 6.68 | 5.92 | 1.04 | 36.14% | 21.26% | 10.99% | 7.02% | 6.45% | 3.55% | 0.67 | 2.79 | 2.78 | 1.67 | 2.59 | 26053.00% | 2936.00% | -9530.00% | -2.40% | 3.77 | -1.56% | 0.00% | 0.00% | 0.00% | 13.02 | -67.87 | 2.77 | 1.72 |
| EGY | VAALCO Energy, Inc. | $5.15 | 536.93M | +386% | -30% | -26% | +42% | 6.40 | 0.75 | 0.78 | 1.36 | — | 0.75 | 36.00% | 28.50% | 12.06% | 11.93% | 11.83% | 6.58% | 0.20 | 36.57 | 1.31 | 1.17 | 0.05 | -55.00% | 526.00% | -9152.00% | 2.86% | 0.63 | 2.22% | 7.00% | 44.80% | 8.82% | 2.86 | 36.37 | 0.81 | 1.85 |
| FET | Forum Energy Technologies… | $58.03 | 690.75M | +56% | -59% | -88% | — | -74.05 | 2.46 | 0.90 | 15.44 | — | 5.39 | 27.67% | 2.42% | -1.22% | -3.16% | 1.63% | -1.23% | 0.47 | 1.04 | 2.17 | 0.86 | 1.91 | -9264.00% | -306.00% | -2339.00% | 9.00% | 0.34 | 13.70% | 0.00% | 0.00% | 22.54% | 42.69 | 12.68 | 1.03 | 2.45 |
| GEOS | Geospace Technologies Cor… | $9.17 | 118.18M | +289% | -36% | -36% | -23% | -19.42 | 1.50 | 1.70 | 166.97 | -37.34 | 1.59 | 29.69% | -10.18% | -8.78% | -7.48% | -11.39% | -6.37% | 0.01 | -66.77 | 3.62 | 2.24 | -25.91 | 5200.00% | -1829.00% | 13342.00% | -16.00% | -0.91 | -30.49% | 0.00% | 0.00% | 10.38% | -14.49 | -5.41 | 1.48 | 5.52 |
| GFR | Greenfire Resources Ltd. | $5.94 | 417.31M | +159% | -1% | +141% | +400% | 4.28 | 0.63 | 0.66 | 3.70 | — | 0.63 | 32.64% | 28.74% | 15.35% | 16.01% | 21.98% | 9.99% | 0.41 | 4.68 | 0.43 | 0.34 | 1.27 | -16827.00% | 1701.00% | 757.00% | 10.99% | 0.43 | 5.53% | 0.00% | 0.00% | 1.87% | 3.48 | 13.84 | 1.00 | 2.48 |
| NOA | North American Constructi… | $16.68 | 484.96M | +72% | +451% | -35% | +83% | 15.84 | 1.80 | 0.60 | 5.11 | — | 1.84 | 18.02% | 13.15% | 3.78% | 11.83% | 10.62% | 2.72% | 2.12 | 2.72 | 1.05 | 0.79 | 2.64 | -2042.00% | 2179.00% | -19976.00% | -9.56% | 0.69 | -6.29% | 1.52% | 24.10% | 2.50% | 9.43 | -21.66 | 1.24 | 1.45 |
| OIS | Oil States International,… | $13.09 | 782.07M | +36% | -60% | — | — | -7.02 | 1.34 | 1.15 | 18.34 | -0.75 | 1.63 | 12.83% | -0.69% | -16.35% | -17.45% | -0.68% | -11.58% | 0.15 | -0.79 | 1.86 | 1.02 | 0.41 | 93333.00% | -341.00% | 78161.00% | 9.63% | 0.39 | 10.90% | 0.00% | 0.00% | 10.95% | -170.39 | 10.62 | 1.17 | 2.80 |
| RNGR | Ranger Energy Services, I… | $17.42 | 410.25M | +59% | -67% | -24% | — | 17.50 | 1.18 | 0.56 | 4.33 | — | 1.20 | 9.49% | 5.01% | 3.22% | 6.74% | 7.27% | 4.84% | 0.12 | 11.00 | 2.21 | 1.93 | -0.10 | -1474.00% | -1029.00% | -718.00% | 15.65% | 1.30 | 18.11% | 1.40% | 24.50% | 14.07% | 11.01 | 6.25 | 0.55 | 3.94 |
| SGU | Star Group, L.P. | $12.85 | 422.5M | +31% | -44% | — | +50% | 5.42 | 1.31 | 0.22 | 4.38 | 5.30 | -3.47 | 30.56% | 6.42% | 4.08% | 25.65% | 16.35% | 7.83% | 0.94 | 7.44 | 0.59 | 0.36 | 1.73 | 10222.00% | 104.00% | -4415.00% | 14.07% | 0.20 | 11.21% | 6.56% | 35.50% | 10.47% | 5.76 | 11.76 | 0.37 | 2.50 |
| WTI | W&T Offshore, Inc. | $2.65 | 394.26M | +929% | -78% | — | — | -2.42 | -4.01 | 0.40 | 4.18 | — | -4.01 | 67.41% | -8.03% | -16.59% | 815.01% | -15.33% | -7.88% | -7.51 | -1.04 | 0.89 | 0.81 | 2.41 | -63636.00% | -139.00% | -27119.00% | -27.78% | 0.24 | -23.75% | 2.80% | -6.80% | 2.80% | -11.77 | -8.47 | 0.95 | -0.36 |
About Natural Gas Services Group, Inc.
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.
- CEO
- Justin C. Jacobs
- Employees
- 245
- Beta
- 0.35
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.43 ÷ $41.29) − 1 = -67.47% (DCF, example).