KINDER MORGAN, INC. (EP-PC)
Natural Gas Transmission · Utilities · $61.0B
Intrinsic Value (Consensus)
$27.71
Current Price
$27.40
Margin of Safety
+1.1%
1.1% Below Intrinsic Value
Value: $28
Price: $27
Valuation Model Estimates
Current Price: $27.40
DCF (Discounted Cash Flow)
$49.36
Graham Number
$20.78
Earnings Power Value
$13.30
Relative Value (P/E)
$27.40
Dividend Discount Model
$99.17
Consensus Value
$27.71
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.1%
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%.
Key Financials
- EPS (TTM)
- $1.37
- EPS (Forward)
- $1.60
- Book Value
- $14.01
- P/E Ratio
- 20.0
- Forward P/E
- 17.1
- PEG Ratio
- —
- ROE
- 9.8%
- Debt/Equity
- 94%
- Revenue Growth
- 12.7%
- Earnings Growth
- 17.1%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance