Kinder Morgan, Inc.
Bear Case (25th pct.)
-47.2% vs price
Base Case (Median)
-31.4% vs price
Bull Case (75th pct.)
1.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.78 | -79.0% | High (40%) |
| PE Comparable | $19.15 | -40.8% | Medium (25%) |
| Growth Trajectory DCF | $31.86 | -1.5% | Medium (20%) |
| Graham Number | $22.17 | -31.4% | Medium (40%) |
| EV/EBITDA | $33.61 | 4.0% | Medium (20%) |
| EV/FCF | $34.76 | 7.5% | Medium (20%) |
| Earnings Power Value | $14.97 | -53.7% | Medium (50%) |
Based on 7 out of 8 methods, KMI appears fairly valued at the current price of $32.33. The base case fair value of $22.17 implies 31.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.