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)
$15,097.83
Method range
$11.79 – $15,097.83
median $31.03
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 | $15,097.83 | +47,557.28% |
| Exit multiple | $27.06 | -14.59% |
| Analyst target | $35.00 | +10.48% |
| Graham number | $11.79 | -62.79% |
- Forward DCF$15,097.83
- Exit multiple$27.06
- Analyst target$35.00
- Graham number$11.79
Stock price
$31.68
FCF / share (TTM)
$0.31
3Y FCF CAGR
-7.2%
Fair value @ hist. growth
$3.08
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 FCF growth
22.3%
per year over your projection horizon
Margin of safety -928.0% vs hist-growth DCF
Historical 3Y CAGR
-7.2%
Your model implies
22.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
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.
Undiscounted FCF per share over 10 years at -7% annual growth.
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% |
|---|---|---|---|---|---|
| 5.2% | 17.7% | 16.2% | 14.4% | 12.3% | 9.7% |
| 6.2% | 21.3% | 20.1% | 18.7% | 17.2% | 15.4% |
| 7.2% | 24.4% | 23.4% | 22.3% | 21.1% | 19.8% |
| 8.2% | 27.2% | 26.4% | 25.5% | 24.5% | 23.4% |
| 9.2% | 29.8% | 29.1% | 28.3% | 27.4% | 26.5% |
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.
Net debt
$32.3B
Total debt − cash
Beta
0.54
Vs market benchmark
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