Kinder Morgan
S&P 500
$31.03
+0.26%
Delayed · cached 15 min
Fair value analysis
KMI
Kinder Morgan
$30.95
Close used for this calculation
$21.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Quality radar
Consensus fair value
$21.80
Above FV▼ -29.6% against the close used
Model range $5.48 – $27.40
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
$19.30
-37.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
$20.92
-32.4%
√(22.5 × EPS × BVPS)
EPS=1.37, BVPS=14.2 · outside Graham range (P/E 22.6, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
$27.40
-11.5%
EPS × 20x (sector P/E)
EPS=1.37, Sector P/E=20x
Peter Lynch (PEG)
$5.48
-82.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1.37, g=4%
EV/EBITDA
$24.29
-21.5%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=7.18B
Dividend Discount (DDM)
$20.17
-34.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.16, r=10%, g=4%
Book Value (P/B)
$13.39
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14.2, ROE=9.7%, g=4%, r=10%
Reverse DCF
$30.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: 4%
Margin of Safety
$16.91
-45.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22.54, 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.