DT Midstream, Inc. (DTM)
Natural Gas Transmission · Utilities · $14.3B
Intrinsic Value (Consensus)
$97.38
Current Price
$140.51
Margin of Safety
-30.7%
30.7% Above Intrinsic Value
Value: $97
Price: $141
Valuation Model Estimates
Current Price: $140.51
DCF (Discounted Cash Flow)
$194.74
Graham Number
$67.02
Earnings Power Value
$41.75
Relative Value (P/E)
$86.00
Dividend Discount Model
$293.33
Consensus Value
$97.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
19.4%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
63
Profitability
15/25
Strength
19/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong earnings growth (19% YoY)
Key Financials
- EPS (TTM)
- $4.30
- EPS (Forward)
- $5.14
- Book Value
- $46.42
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.3%
- Debt/Equity
- 71%
- Revenue Growth
- 26.7%
- Earnings Growth
- 19.4%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance