KINDER MORGAN, INC. (KMI)
Natural Gas Transmission · Utilities · $69.9B
Intrinsic Value (Consensus)
$27.71
Current Price
$31.44
Margin of Safety
-11.9%
11.9% Above Intrinsic Value
Value: $28
Price: $31
Valuation Model Estimates
Current Price: $31.44
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%.
Health Score
B
65
Profitability
15/25
Strength
19/25
Valuation
12/25
Growth
19/25
Financial Health Signals
Strong earnings growth (17% YoY)
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
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