KMI · Kinder Morgan, Inc.
$33.192026-07-21Sector: Energy; Industry: Oil & Gas Midstream; Sub-Industry: Oil & Gas Storage & Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$10
-70.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($9 · $28) Analysts Range ($32 · $43) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $15.2B | — | 26.7% | 22.2% | $3.1B | −$1.1B | $2.0B | 7.0% | — | 5.1% | $62.3B | $1.07 | — |
| 2024.Q4 | $15.2B | 0.0% | 26.7% | 20.2% | $3.2B | −$337MM | $2.9B | 7.4% | — | 5.2% | $62.6B | $1.07 | — |
| 2025.Q1 | $15.1B | -0.5% | 29.1% | 19.8% | $3.5B | −$526MM | $3.0B | 7.4% | — | 5.6% | $63.4B | $1.17 | — |
| 2025.Q4 | $15.1B | 0.0% | 29.1% | 20.8% | $3.5B | −$586MM | $2.9B | 7.1% | — | 5.5% | $63.3B | $1.17 | — |
| 2026.Q1 | $17.5B | 16.3% | 28.6% | 21.4% | $3.9B | −$560MM | $3.4B | 7.0% | — | 6.2% | $63.3B | $1.49 | 14.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.8% |
| 2027.Q1 | $18.2B | +3.9% | 28.6% | 21.3% | $4.1B | −$1.1B | $3.0B | 7.0% | $2.8B | 6.4% | $64.4B | $1.84 | 18.0 |
| 2028.Q1 | $19.0B | +4.4% | 28.6% | 21.1% | $4.3B | −$1.6B | $2.7B | 7.2% | $2.3B | 6.6% | $66.0B | $1.92 | 17.3 |
| 2029.Q1 | $20.1B | +5.9% | 28.6% | 21.0% | $4.5B | −$2.9B | $1.6B | 7.3% | $1.3B | 6.7% | $68.9B | $2.04 | 16.3 |
| 2030.Q1 | $21.2B | +5.5% | 28.6% | 20.9% | $4.8B | −$1.2B | $3.6B | 7.5% | $2.7B | 6.9% | $70.1B | $2.16 | 15.4 |
| 2031.Q1 | $22.3B | +5.2% | 28.6% | 20.7% | $5.1B | −$1.4B | $3.7B | 7.7% | $2.6B | 7.1% | $71.5B | $2.27 | 14.6 |
|
| Term. Yr+ | $29.1B | 4.1% | 25.1% | 20.0% | $5.8B | −$2.8B | $3.1B | 8.6% | $32.2B | 8.6% | — | — | — |
Active scenario IV: $10 (-70.9% vs market)