As of 2024-12-11, the Intrinsic Value of Kinder Morgan Inc (KMI) is
31.75 USD. This KMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.89 USD, the upside of Kinder Morgan Inc is
18.10%.
The range of the Intrinsic Value is 16.84 - 79.42 USD
31.75 USD
Intrinsic Value
KMI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.84 - 79.42 |
31.75 |
18.1% |
| DCF (Growth 10y) |
18.58 - 76.50 |
32.47 |
20.7% |
| DCF (EBITDA 5y) |
17.92 - 24.78 |
21.29 |
-20.8% |
| DCF (EBITDA 10y) |
19.38 - 28.08 |
23.52 |
-12.5% |
| Fair Value |
28.58 - 28.58 |
28.58 |
6.29% |
| P/E |
15.39 - 22.62 |
19.09 |
-29.0% |
| EV/EBITDA |
14.29 - 23.37 |
17.91 |
-33.4% |
| EPV |
18.26 - 28.57 |
23.42 |
-12.9% |
| DDM - Stable |
12.21 - 37.53 |
24.87 |
-7.5% |
| DDM - Multi |
18.77 - 40.99 |
25.34 |
-5.8% |
KMI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
59,739.90 |
| Beta |
0.29 |
| Outstanding shares (mil) |
2,221.64 |
| Enterprise Value (mil) |
91,662.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.65% |
| Cost of Debt |
6.17% |
| WACC |
6.64% |