Previous Close | $27.84 |
Intrinsic Value | $0.73 |
Upside potential | -97% |
Data is not available at this time.
Kinder Morgan, Inc. (KMI) is a leading energy infrastructure company in North America, specializing in the ownership and operation of pipelines, terminals, and storage facilities. The company primarily generates revenue through fee-based contracts, ensuring stable cash flows with minimal exposure to commodity price volatility. Its diversified asset base spans natural gas, crude oil, refined products, and CO2 transportation, positioning KMI as a critical player in North America's midstream energy sector. The company's extensive network of approximately 83,000 miles of pipelines and 144 terminals provides a competitive moat, serving major energy producers and end-users. KMI's market position is reinforced by its scale, long-term customer contracts, and regulatory advantages, making it a key facilitator of energy logistics across the continent. Its focus on low-carbon initiatives, such as renewable natural gas and carbon capture, aligns with evolving industry trends, enhancing its long-term relevance.
KMI reported revenue of $15.1 billion for FY 2024, with net income of $2.61 billion, reflecting a robust margin of approximately 17.3%. The company's operating cash flow of $5.64 billion underscores its ability to convert revenue into cash efficiently. Capital expenditures of $2.63 billion indicate ongoing investments in infrastructure maintenance and growth, though these are offset by strong cash generation. The fee-based revenue model contributes to predictable earnings and cash flow stability.
KMI's diluted EPS of $1.17 demonstrates solid earnings power, supported by its high-utilization assets and long-term contracts. The company's capital efficiency is evident in its ability to fund growth while maintaining shareholder returns. Operating cash flow coverage of capital expenditures suggests prudent financial management, with ample liquidity to service debt and reinvest in strategic projects.
KMI's balance sheet shows total debt of $31.67 billion, which is substantial but manageable given its stable cash flows. Cash and equivalents of $88 million appear modest, but the company's strong operating cash flow provides liquidity. The debt level is typical for capital-intensive midstream firms, and KMI's investment-grade credit rating reflects confidence in its financial health.
KMI has maintained a consistent dividend policy, with a dividend per share of $1.15, offering a yield attractive to income-focused investors. Growth is driven by organic projects and strategic acquisitions, though the focus remains on disciplined capital allocation. The company's ability to grow distributable cash flow supports future dividend increases and share repurchases.
KMI's valuation reflects its stable cash flows and midstream sector positioning. The market likely prices in moderate growth, given the company's mature asset base and regulated returns. Investors appear to value KMI for its yield and defensive characteristics, with limited upside from commodity price swings.
KMI's strategic advantages include its extensive infrastructure network, fee-based revenue model, and regulatory moats. The outlook remains positive, supported by energy demand resilience and KMI's role in North American energy logistics. Challenges include regulatory scrutiny and the energy transition, but the company's adaptability positions it well for long-term success.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |