(KNTK) Kinetik Holdings - Overview
Sector: Energy | Industry: Oil & Gas Midstream | Exchange: NYSE (USA) | Market Cap: 3.014m USD | Total Return: 15.5% in 12m
Industry Rotation: -10.0
Avg Turnover: 46.1M USD
Peers RS (IBD): 33.0
EPS Trend: 9.9%
Qual. Beats: 0
Rev. Trend: 90.4%
Qual. Beats: 0
Altman Z'' 0.09 < 1.0 - financial distress zone
supp_ema20
Kinetik Holdings Inc. (KNTK) is a midstream energy company operating in the Texas Delaware Basin.
The company provides essential infrastructure and services to upstream oil and gas producers. Its operations are divided into two segments: Midstream Logistics and Pipeline Transportation. Midstream companies primarily focus on the transportation, processing, and storage of oil, natural gas, and natural gas liquids (NGLs).
Kinetiks services include gathering, compression, processing, stabilization, treating, storage, and pipeline transportation. They also offer water gathering and disposal, a critical service for hydraulic fracturing operations. The company generates revenue by selling condensates, natural gas residue, and NGLs.
For more detailed financial and operational insights, consider exploring ValueRay.
- Natural gas and crude oil prices impact midstream service demand
- Regulatory changes to pipeline infrastructure affect profitability
- Delaware Basin drilling activity drives gathering and processing volumes
- Interest rate fluctuations influence capital expenditure for expansion
- NGL and condensate sales contribute to revenue volatility
| Net Income: 252.4m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.05 > 0.02 and ΔFCF/TA -0.48 > 1.0 |
| NWC/Revenue: -7.85% < 20% (prev -8.35%; Δ 0.50% < -1%) |
| CFO/TA 0.08 > 3% & CFO 604.1m > Net Income 252.4m |
| Net Debt (3.86b) to EBITDA (1.19b): 3.25 < 3 |
| Current Ratio: 0.69 > 1.5 & < 3 |
| Outstanding Shares: last quarter (64.6m) vs 12m ago 6.71% < -2% |
| Gross Margin: 31.58% > 18% (prev 0.36%; Δ 3.12k% > 0.5%) |
| Asset Turnover: 25.05% > 50% (prev 21.76%; Δ 3.29% > 0%) |
| Interest Coverage Ratio: 3.51 > 6 (EBITDA TTM 1.19b / Interest Expense TTM 229.4m) |
| A: -0.02 (Total Current Assets 302.0m - Total Current Liabilities 440.5m) / Total Assets 7.27b |
| B: -0.11 (Retained Earnings -806.1m / Total Assets 7.27b) |
| C: 0.11 (EBIT TTM 806.0m / Avg Total Assets 7.04b) |
| D: -0.19 (Book Value of Equity -806.1m / Total Liabilities 4.34b) |
| Altman-Z'' Score: 0.09 = B |
| DSRI: 1.88 (Receivables 250.5m/111.9m, Revenue 1.76b/1.48b) |
| GMI: 1.15 (GM 31.58% / 36.29%) |
| AQI: 0.93 (AQ_t 0.42 / AQ_t-1 0.45) |
| SGI: 1.19 (Revenue 1.76b / 1.48b) |
| TATA: -0.05 (NI 252.4m - CFO 604.1m) / TA 7.27b) |
| Beneish M-Score: -2.12 (Cap -4..+1) = BB |
Over the past week, the price has changed by -3.99%, over one month by +2.03%, over three months by +30.64% and over the past year by +15.47%.
- StrongBuy: 3
- Buy: 5
- Hold: 5
- Sell: 1
- StrongSell: 0
| Analysts Target Price | 49.8 | 6.7% |
P/E Forward = 41.6667
P/S = 1.7081
P/B = 1.3294
P/EG = 8.6228
Revenue TTM = 1.76b USD
EBIT TTM = 806.0m USD
EBITDA TTM = 1.19b USD
Long Term Debt = 3.63b USD (from longTermDebt, last quarter)
Short Term Debt = 208.8m USD (from shortTermDebt, last quarter)
Debt = 3.87b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 3.86b USD (from netDebt column, last quarter)
Enterprise Value = 6.88b USD (3.01b + Debt 3.87b - CCE 3.95m)
Interest Coverage Ratio = 3.51 (Ebit TTM 806.0m / Interest Expense TTM 229.4m)
EV/FCF = 19.60x (Enterprise Value 6.88b / FCF TTM 350.8m)
FCF Yield = 5.10% (FCF TTM 350.8m / Enterprise Value 6.88b)
FCF Margin = 19.88% (FCF TTM 350.8m / Revenue TTM 1.76b)
Net Margin = 14.31% (Net Income TTM 252.4m / Revenue TTM 1.76b)
Gross Margin = 31.58% ((Revenue TTM 1.76b - Cost of Revenue TTM 1.21b) / Revenue TTM)
Gross Margin QoQ = 22.19% (prev 34.08%)
Tobins Q-Ratio = 0.95 (Enterprise Value 6.88b / Total Assets 7.27b)
Interest Expense / Debt = 1.54% (Interest Expense 59.4m / Debt 3.87b)
Taxrate = 8.70% (39.7m / 456.4m)
NOPAT = 735.9m (EBIT 806.0m * (1 - 8.70%))
Current Ratio = 0.69 (Total Current Assets 302.0m / Total Current Liabilities 440.5m)
Debt / Equity = -6.84 (negative equity) (Debt 3.87b / totalStockholderEquity, last quarter -565.4m)
Debt / EBITDA = 3.25 (Net Debt 3.86b / EBITDA 1.19b)
Debt / FCF = 11.01 (Net Debt 3.86b / FCF TTM 350.8m)
Total Stockholder Equity = -1.61b (last 4 quarters mean from totalStockholderEquity)
RoA = 3.58% (Net Income 252.4m / Total Assets 7.27b)
RoE = -15.64% (negative equity) (Net Income TTM 252.4m / Total Stockholder Equity -1.61b)
RoCE = 40.03% (EBIT 806.0m / Capital Employed (Equity -1.61b + L.T.Debt 3.63b))
RoIC = 32.29% (NOPAT 735.9m / Invested Capital 2.28b)
WACC = 5.02% (E(3.01b)/V(6.88b) * Re(9.66%) + D(3.87b)/V(6.88b) * Rd(1.54%) * (1-Tc(0.09)))
Discount Rate = 9.66% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 7.53%
[DCF] Terminal Value 87.11% ; FCFF base≈355.1m ; Y1≈385.2m ; Y5≈480.7m
[DCF] Fair Price = 159.4 (EV 14.16b - Net Debt 3.86b = Equity 10.30b / Shares 64.6m; r=6.0% [WACC]; 5y FCF grow 9.60% → 3.0% )
EPS Correlation: 9.86 | EPS CAGR: -12.80% | SUE: -0.39 | # QB: 0
Revenue Correlation: 90.42 | Revenue CAGR: 14.71% | SUE: -1.88 | # QB: 0
EPS next Quarter (2026-06-30): EPS=0.26 | Chg7d=+0.000 | Chg30d=-0.072 | Revisions Net=-2 | Analysts=1
EPS current Year (2026-12-31): EPS=1.24 | Chg7d=+0.000 | Chg30d=-0.375 | Revisions Net=-3 | Growth EPS=-59.8% | Growth Revenue=+10.1%
EPS next Year (2027-12-31): EPS=2.14 | Chg7d=+0.000 | Chg30d=-0.273 | Revisions Net=-2 | Growth EPS=+72.0% | Growth Revenue=+15.8%
[Analyst] Revisions Ratio: -1.00 (0 Up / 2 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 4.0% (Discount Rate 9.7% - Earnings Yield 5.6%)
[Growth] Growth Spread = +2.5% (Analyst 6.5% - Implied 4.0%)