KMI · Kinder Morgan, Inc.
$32.972026-05-17Sector: Energy; Industry: Oil & Gas Midstream; Sub-Industry: Oil & Gas Storage & Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$10
-70.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($9 · $24) Analysts Range ($30 · $38) 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 |
|---|
| 2021.Q4 | $17.5B | — | 30.1% | 16.6% | $4.4B | −$796MM | $3.6B | 5.5% | — | 7.0% | $63.3B | $0.80 | — |
| 2022.Q4 | $19.6B | 11.5% | 22.6% | 21.3% | $3.5B | −$55MM | $3.4B | 6.8% | — | 5.6% | $61.7B | $1.15 | — |
| 2023.Q4 | $15.2B | -22.5% | 26.7% | 22.3% | $3.1B | −$1.3B | $1.8B | 6.7% | — | 5.1% | $62.1B | $1.07 | — |
| 2024.Q4 | $15.1B | -0.5% | 29.1% | 20.2% | $3.5B | −$337MM | $3.2B | 7.4% | — | 5.6% | $62.6B | $1.17 | — |
| 2025.Q4 | $16.9B | 12.5% | 28.4% | 20.8% | $3.8B | −$586MM | $3.2B | 7.1% | — | 6.1% | $63.3B | $1.37 | 15.2 |
| italics below = DCF projection · 10yr Rev CAGR: 5.2% |
| 2026.Q4 | $17.8B | +4.9% | 28.6% | 20.8% | $4.0B | −$992MM | $3.0B | 7.5% | $2.8B | 6.3% | $64.3B | $1.81 | 18.2 |
| 2027.Q4 | $18.7B | +5.0% | 28.6% | 20.7% | $4.2B | −$1.4B | $2.9B | 7.6% | $2.5B | 6.5% | $65.6B | $1.90 | 17.4 |
| 2028.Q4 | $19.7B | +5.4% | 28.6% | 20.6% | $4.5B | −$2.2B | $2.3B | 7.7% | $1.8B | 6.7% | $67.8B | $2.00 | 16.5 |
| 2029.Q4 | $21.1B | +7.3% | 28.6% | 20.5% | $4.8B | −$1.4B | $3.3B | 7.8% | $2.5B | 7.0% | $69.3B | $2.15 | 15.3 |
| 2030.Q4 | $22.4B | +5.8% | 28.6% | 20.4% | $5.1B | −$1.4B | $3.7B | 7.9% | $2.6B | 7.3% | $70.6B | $2.28 | 14.5 |
|
| Term. Yr+ | $29.4B | 4.1% | 25.1% | 20.0% | $5.9B | −$2.8B | $3.1B | 8.6% | $31.9B | 8.6% | — | — | — |
Active scenario IV: $10 (-70.6% vs market)