Reduce. Valuation reflects peak cyclical expectations and largely ignores structural mid-cycle contraction risks.
Bull: Global acceleration in LNG export capacity and deep-water developments act as twin super-cycles, driving protracted top-line growth and long-term multiple expansion as BKR transitions from a legacy OFS firm to a diversified energy transition play.
Cyclical Downcycle: Commodity prices correct sharply, halting global E&P budgets and driving OFS margins back to cyclical troughs.
Reduce. The current $66.73 price implies a 20% premium over our $53.27 composite fair value, relying too heavily on peak cyclical margins and uninterrupted LNG super-cycles.
Position sizing playbook →| Market cap | $66.2B | |
|---|---|---|
| Revenue (ttm) | 27.9B | |
| Net income (ttm) | 3.1B | |
| EPS (ttm) | $3.13 | |
| Shares out | 992.1M | |
| P/E (trailing) | 20.4x | |
| P/E (forward) | 23.9x | |
| Dividend | $0.92 (1.44%) | |
| Volume | 7,859,327 | |
| Beta | 0.97 | |
| Price target | $68.0 | +6.4% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | — | $21.16B | $25.51B | $27.83B | $27.73B | +7.0% |
| Gross profit | — | $4.40B | $5.90B | $6.48B | $6.54B | +10.4% |
| Operating income | — | $1.89B | $2.64B | $3.38B | $3.56B | +17.1% |
| Net income | — | $-601.0M | $1.94B | $2.98B | $2.59B | — |
| EPS (diluted) | $-0.27 | $-0.61 | $1.91 | $2.98 | $2.60 | — |
| EBITDA | — | $1.34B | $3.96B | $4.60B | $4.29B | +33.9% |
| R&D | — | — | $651.0M | $643.0M | $600.0M | -2.0% |
| SG&A | — | $2.51B | $2.61B | $2.46B | $2.39B | -1.2% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| FCFF DCF | $59.05 | 35% |
| Forward earnings | $32.19 | 35% |
| Owner earnings | $82.82 | 15% |
| Multi stage moat fade | $59.45 | 15% |
| Reverse DCF | $0.00 | 0% |
| Peg adjusted peer | $12.49 | 0% |
Recent company headlines from major financial publishers.
Global acceleration in LNG export capacity and deep-water developments act as twin super-cycles, driving protracted top-line growth and long-term multiple expansion as BKR transitions from a legacy OFS firm to a diversified energy transition play.
Base case ties to the final fair-value midpoint and assumes the accepted model-weight synthesis remains intact.
A sustained dip in global commodity prices combined with delays in massive LNG project FIDs forces severe E&P spending cuts, crushing order backlogs, compressing margins, and contracting the valuation multiple back to historical OFS lows.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| FCFF DCF | 35% | $59.0 | -7.6% | |
| Forward earnings | 35% | $32.2 | -49.6% | |
| Owner earnings | 15% | $82.8 | +29.6% | |
| Multi stage moat fade | 15% | $59.5 | -6.9% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Peg adjusted peer | 0% | $12.5 | -80.5% | |
| Composite FV (weighted) | 100% | $53.3 | -20.2% |
| Ke ↓ / g → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 5.4% | $65.3 | $73.6 | $84.3 | $93.2 | $93.2 |
| 6.4% | $53.3 | $58.7 | $65.3 | $73.6 | $84.3 |
| 7.4% | $45.0 | $48.8 | $53.3 | $58.7 | $65.3 |
| 8.4% | $39.0 | $41.8 | $45.0 | $48.8 | $53.3 |
| 9.4% | $34.3 | $36.5 | $39.0 | $41.8 | $45.0 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 6.4 | |
| Balance Sheet | 11% | 6.5 | |
| Profitability | 11% | 6.5 | |
| Revenue Growth | 11% | 4.5 | |
| Risk Assessment | 11% | 7.0 | |
| Competitive Moat | 11% | 6.5 | |
| Earnings Quality | 11% | 9.0 | |
| Capital Efficiency | 11% | 6.5 |
Upcoming earnings date and setup when available.