investorscraft@gmail.com

Intrinsic ValueKinder Morgan, Inc. (2KD.DE)

Previous Close25.80
Intrinsic Value
Upside potential
Previous Close
25.80

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 extensive network includes approximately 83,000 miles of pipelines and 143 terminals, facilitating the transportation and storage of natural gas, refined petroleum products, crude oil, and other commodities. Its diversified asset base supports stable cash flows, driven by long-term contracts and fee-based revenue models, which mitigate exposure to commodity price volatility. Kinder Morgan holds a dominant position in the midstream energy sector, leveraging its scale and operational expertise to serve major energy producers and consumers. The company’s strategic focus on expanding its natural gas infrastructure aligns with growing demand for cleaner energy alternatives, while its CO2 segment enhances oil recovery in mature fields. With a strong presence in critical energy hubs, Kinder Morgan is well-positioned to capitalize on North America’s evolving energy landscape.

Revenue Profitability And Efficiency

Kinder Morgan reported revenue of €15.1 billion for the fiscal year, with net income reaching €2.61 billion, reflecting robust operational performance. The company’s diluted EPS stood at €1.17, supported by efficient cost management and stable cash flows from its fee-based contracts. Operating cash flow was strong at €5.64 billion, though capital expenditures of €2.63 billion indicate ongoing investments in infrastructure expansion and maintenance.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by its extensive pipeline and terminal networks. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. However, high capital expenditures reflect the need for ongoing infrastructure investments to maintain and grow its market position.

Balance Sheet And Financial Health

Kinder Morgan’s balance sheet shows total debt of €31.67 billion, which is significant but manageable given its stable cash flows. Cash and equivalents are modest at €88 million, highlighting reliance on operational liquidity. The company’s financial health is supported by its ability to service debt through predictable earnings, though leverage remains a key consideration for investors.

Growth Trends And Dividend Policy

Growth is driven by strategic expansions in natural gas and renewable energy infrastructure, aligning with broader energy transition trends. The company offers a dividend yield of €1.07 per share, appealing to income-focused investors. Its dividend policy reflects a commitment to returning capital to shareholders while maintaining flexibility for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately €56.21 billion and a beta of 0.74, Kinder Morgan is viewed as a relatively stable investment within the energy sector. The market likely values its defensive qualities, including contracted revenue streams and essential infrastructure assets.

Strategic Advantages And Outlook

Kinder Morgan’s strategic advantages include its scale, diversified asset base, and critical role in North America’s energy supply chain. The outlook remains positive, supported by demand for midstream services and opportunities in low-carbon energy initiatives. However, regulatory and environmental risks could impact long-term growth.

Sources

Company filings, 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