KMI
Kinder Morgan Inc
Price:  
26.87 
USD
Volume:  
17,636,032.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KMI Intrinsic Value

12.80 %
Upside

What is the intrinsic value of KMI?

As of 2025-05-06, the Intrinsic Value of Kinder Morgan Inc (KMI) is 30.30 USD. This KMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.87 USD, the upside of Kinder Morgan Inc is 12.80%.

The range of the Intrinsic Value is 17.03 - 66.68 USD

Is KMI undervalued or overvalued?

Based on its market price of 26.87 USD and our intrinsic valuation, Kinder Morgan Inc (KMI) is undervalued by 12.80%.

26.87 USD
Stock Price
30.30 USD
Intrinsic Value
Intrinsic Value Details

KMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.03 - 66.68 30.30 12.8%
DCF (Growth 10y) 18.19 - 62.75 30.21 12.4%
DCF (EBITDA 5y) 20.64 - 25.40 22.94 -14.6%
DCF (EBITDA 10y) 20.97 - 28.06 24.32 -9.5%
Fair Value 29.07 - 29.07 29.07 8.20%
P/E 17.65 - 23.40 20.97 -21.9%
EV/EBITDA 17.48 - 20.98 19.44 -27.7%
EPV 14.85 - 24.31 19.58 -27.1%
DDM - Stable 10.69 - 29.73 20.21 -24.8%
DDM - Multi 18.11 - 35.50 23.63 -12.1%

KMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 59,706.48
Beta 0.77
Outstanding shares (mil) 2,222.05
Enterprise Value (mil) 92,635.48
Market risk premium 4.60%
Cost of Equity 8.57%
Cost of Debt 6.27%
WACC 7.30%