Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
KINDER MORGAN, INC.
Bear Case (25th pct.)
-55.0% vs price
Base Case (Median)
-38.2% vs price
Bull Case (75th pct.)
-22.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $26.27 | -15.6% | High (40%) |
| PE Comparable | $19.23 | -38.2% | Medium (25%) |
| Growth Trajectory DCF | $31.64 | 1.7% | Medium (20%) |
| Graham Number | $22.17 | -28.7% | Medium (40%) |
| EV/EBITDA | $14.05 | -54.9% | Medium (20%) |
| EV/FCF | $13.93 | -55.2% | Medium (20%) |
| Earnings Power Value | $13.18 | -57.7% | Medium (50%) |
Based on 7 out of 7 methods, KMI appears overvalued at the current price of $31.12. The base case fair value of $19.23 implies 38.2% 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.