DT Midstream
S&P 400
$129.05
-0.36%
Delayed · cached 15 min
Fair value analysis
DTM
DT Midstream
$129.51
Close used for this calculation
$86.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
$86.98
Above FV▼ -32.8% against the close used
Model range $37.62 – $176.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$85.35
-34.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$67.14
-48.2%
√(22.5 × EPS × BVPS)
EPS=4.3, BVPS=46.59 · outside Graham range (P/E 30.1, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
$86.00
-33.6%
EPS × 20x (sector P/E)
EPS=4.3, Sector P/E=20x
Peter Lynch (PEG)
$54.18
-58.2%
EPS × Growth% (PEG = 1 is fair)
EPS=4.3, g=12.6%
EV/EBITDA
$106.71
-17.6%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=872M
Dividend Discount (DDM)
$176.94
+36.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.28, r=10%, g=8%
Book Value (P/B)
$37.62
-71.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.59, ROE=9.2%, g=6%, r=10%
Reverse DCF
$129.51
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.7% | Historical: 12.6%
Margin of Safety
$59.62
-54.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=79.5, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.