investorscraft@gmail.com

Intrinsic ValueKinder Morgan, Inc. (0JR2.L)

Previous Close£30.28
Intrinsic Value
Upside potential
Previous Close
£30.28

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. is a leading energy infrastructure company in North America, operating across four key segments: Natural Gas Pipelines, Products Pipelines, Terminals, and CO2. The company’s core revenue model is anchored in fee-based contracts, providing stable cash flows through its extensive network of approximately 83,000 miles of pipelines and 143 terminals. Kinder Morgan dominates the midstream energy sector, offering critical transportation, storage, and processing services for natural gas, refined products, crude oil, and CO2, which positions it as a backbone of North American energy logistics. Its diversified asset base mitigates commodity price volatility, while long-term contracts with investment-grade customers ensure revenue predictability. The company’s strategic focus on expanding renewable natural gas (RNG) and liquefied natural gas (LNG) facilities aligns with broader energy transition trends, enhancing its competitive edge. Kinder Morgan’s scale, operational expertise, and regulatory advantages solidify its market leadership, making it a pivotal player in energy infrastructure.

Revenue Profitability And Efficiency

Kinder Morgan reported revenue of $15.1 billion for the period, with net income of $2.6 billion, reflecting robust profitability. The company’s diluted EPS stood at $1.17, supported by strong operational cash flow of $5.8 billion. Capital expenditures of $2.6 billion indicate ongoing investments in infrastructure, balancing growth with disciplined capital allocation. Fee-based contracts and cost management contribute to stable margins.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its $5.8 billion operating cash flow, which funds dividends and growth initiatives. Kinder Morgan’s capital efficiency is evident in its ability to maintain leverage while investing in high-return projects. Its CO2 segment, including enhanced oil recovery, adds diversification and upside potential to earnings.

Balance Sheet And Financial Health

Kinder Morgan’s balance sheet shows $214 million in cash and equivalents against $32.1 billion in total debt, reflecting a leveraged but manageable position. The company’s cash flow generation supports debt servicing, and its investment-grade credit profile provides financial flexibility. Capital expenditures are funded through operating cash flow, reducing reliance on external financing.

Growth Trends And Dividend Policy

Growth is driven by organic projects, including RNG and LNG expansions, and strategic acquisitions. The company’s dividend policy is sustainable, with a $1.155 per share payout, supported by predictable cash flows. Kinder Morgan targets a dividend coverage ratio above 1.0x, ensuring shareholder returns without compromising growth.

Valuation And Market Expectations

With a market cap of $61.1 billion and a beta of 0.74, Kinder Morgan is viewed as a lower-risk energy investment. The stock’s valuation reflects its stable cash flows and infrastructure moat. Market expectations hinge on execution of growth projects and energy transition opportunities.

Strategic Advantages And Outlook

Kinder Morgan’s strategic advantages include its scale, diversified asset base, and fee-based revenue model. The outlook remains positive, with growth in natural gas demand and renewable energy initiatives offsetting sector volatility. The company is well-positioned to capitalize on North America’s evolving energy landscape.

Sources

10-K, investor presentations, Bloomberg

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