investorscraft@gmail.com

Intrinsic Value of Kinder Morgan, Inc. (KMI)

Previous Close$27.84
Intrinsic Value
Upside potential
Previous Close
$27.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount