Fair value (multi-method)
Four independent methods triangulate what KMI is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$6,816.70
Method range
$11.79 – $6,816.70
median $32.58
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $6,816.70 | +20,880.91% |
| Exit multiple | $27.67 | -14.84% |
| Analyst target | $37.50 | +15.42% |
| Graham number | $11.79 | -63.72% |
- Forward DCF$6,816.70
- Exit multiple$27.67
- Analyst target$37.50
- Graham number$11.79
Stock price
$32.49
EPS (TTM)
$0.69
5Y EPS CAGR
96.5%
Fair value @ hist. growth
$6,816.70
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
12.5%
per year over your projection horizon
Margin of safety 99.5% vs hist-growth DCF
Historical 5Y CAGR
96.5%
Your model implies
12.5%
Next-year analyst consensus
115%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.3% | 8.4% | 7.1% | 5.6% | 3.7% | 1.5% |
| 6.3% | 11.6% | 10.5% | 9.4% | 8.0% | 6.5% |
| 7.3% | 14.3% | 13.5% | 12.5% | 11.5% | 10.3% |
| 8.3% | 16.8% | 16.1% | 15.3% | 14.4% | 13.5% |
| 9.3% | 19.1% | 18.5% | 17.8% | 17.1% | 16.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.09
Low vs growth
Net debt
$32.3B
Total debt − cash
Beta
0.53
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Kinder Morgan (KMI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile3.62% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.