Kinder Morgan Inc
NYSE:KMI

Watchlist Manager
Kinder Morgan Inc Logo
Kinder Morgan Inc
NYSE:KMI
Watchlist
Price: 26.59 USD -2.67%
Market Cap: 59.2B USD

Relative Value

The Relative Value of one KMI stock under the Base Case scenario is 32.59 USD. Compared to the current market price of 26.59 USD, Kinder Morgan Inc is Undervalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KMI Relative Value
Base Case
32.59 USD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
22
Median 3Y
2.7
Median 5Y
2.2
Industry
1.4
Forward
3.5
vs History
31
vs Industry
9
Median 3Y
16.7
Median 5Y
18
Industry
12.2
Forward
20.5
vs History
15
vs Industry
12
Median 3Y
7.1
Median 5Y
6.5
Industry
5.2
vs History
3
vs Industry
6
Median 3Y
19
Median 5Y
18.3
Industry
11
vs History
17
vs Industry
19
Median 3Y
1.4
Median 5Y
1.1
Industry
1.3
vs History
19
vs Industry
22
Median 3Y
4.6
Median 5Y
4.2
Industry
2.1
Forward
5.3
vs History
19
vs Industry
17
Median 3Y
9.2
Median 5Y
8.6
Industry
5.3
vs History
17
vs Industry
12
Median 3Y
10.8
Median 5Y
10.1
Industry
6.8
Forward
10.8
vs History
14
vs Industry
10
Median 3Y
16.7
Median 5Y
15.8
Industry
10.2
Forward
17.3
vs History
11
vs Industry
12
Median 3Y
12.4
Median 5Y
12.1
Industry
7
vs History
11
vs Industry
11
Median 3Y
19
Median 5Y
18.4
Industry
11.5
vs History
11
vs Industry
27
Median 3Y
1
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

KMI Competitors Multiples
Kinder Morgan Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kinder Morgan Inc
NYSE:KMI
59.2B USD 3.6 21.8 13.1 20.3
CA
Enbridge Inc
TSX:ENB
142B CAD 2.2 25.3 14.8 22.3
US
Williams Companies Inc
NYSE:WMB
73.9B USD 6.4 31.2 15.9 25.3
US
Enterprise Products Partners LP
NYSE:EPD
69.7B USD 1.3 12.2 10.7 14.7
US
Energy Transfer LP
NYSE:ET
56.5B USD 0.7 13.1 7.8 12.6
US
MPLX LP
NYSE:MPLX
56.1B USD 4.4 11.7 11 13.5
CA
TC Energy Corp
TSX:TRP
77.2B CAD 6.2 22.8 15.8 23.1
US
ONEOK Inc
NYSE:OKE
46.5B USD 1.5 13.9 10.5 13.1
US
Cheniere Energy Inc
NYSE:LNG
41.9B USD 2.2 10.5 7.5 8.9
US
Targa Resources Corp
NYSE:TRGP
39.4B USD 2.3 24.4 12.1 18
US
Cheniere Energy Partners LP
NYSE:CQP
25.8B USD 2.5 13.9 10.7 13.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Kinder Morgan Inc
NYSE:KMI
Average EV/EBITDA: 11.8
13.1
11%
1.2
CA
Enbridge Inc
TSX:ENB
14.8
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.9
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
US
MPLX LP
NYSE:MPLX
11
8%
1.4
CA
TC Energy Corp
TSX:TRP
15.8
13%
1.2
US
ONEOK Inc
NYSE:OKE
10.5
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.5
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12.1
13%
0.9
US
Cheniere Energy Partners LP
NYSE:CQP
10.7
-2%
N/A