
Kinder Morgan Inc
NYSE:KMI

Intrinsic Value
The intrinsic value of one
KMI
stock under the Base Case scenario is
25.1256
USD.
Compared to the current market price of 27.2812 USD,
Kinder Morgan Inc
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kinder Morgan Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Kinder Morgan Inc
Balance Sheet Decomposition
Kinder Morgan Inc
Current Assets | 2.6B |
Cash & Short-Term Investments | 80m |
Receivables | 1.5B |
Other Current Assets | 1B |
Non-Current Assets | 69.7B |
Long-Term Investments | 7.9B |
PP&E | 38.7B |
Intangibles | 22B |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Kinder Morgan Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kinder Morgan Inc
Revenue
|
15.5B
USD
|
Cost of Revenue
|
-7.7B
USD
|
Gross Profit
|
7.8B
USD
|
Operating Expenses
|
-3.5B
USD
|
Operating Income
|
4.3B
USD
|
Other Expenses
|
-1.7B
USD
|
Net Income
|
2.6B
USD
|
KMI Profitability Score
Profitability Due Diligence
Kinder Morgan Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Kinder Morgan Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
KMI Solvency Score
Solvency Due Diligence
Kinder Morgan Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Score
Kinder Morgan Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KMI Price Targets Summary
Kinder Morgan Inc
According to Wall Street analysts, the average 1-year price target for
KMI
is 31.2579 USD
with a low forecast of 26.26 USD and a high forecast of 39.9 USD.
Dividends
Current shareholder yield for KMI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
KMI
stock under the Base Case scenario is
25.1256
USD.
Compared to the current market price of 27.2812 USD,
Kinder Morgan Inc
is
Overvalued by 8%.