US · DTM
DT Midstream, Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Detroit, MI 48226-1279
- Website
- dtmidstream.com
Price · as of 2025-12-31
$147.46
Market cap 14.12B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $91.40 | -38.02% |
| Intrinsic Value(DCF) | $56.57 | -61.64% |
| Graham-Dodd Method(GD) | $12.80 | -91.32% |
| Graham Formula(GF) | $146.56 | -0.61% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $42.59 | $25.22 | |||
| 2020 | $53.27 | $179.00 | |||
| 2021 | $47.53 | $45.60 | $1.02 | $0.00 | $60.41 |
| 2022 | $43.58 | $34.48 | $4.52 | $17.83 | $66.24 |
| 2023 | $54.27 | $52.02 | $15.01 | $16.93 | $32.98 |
| 2024 | $85.46 | $54.89 | $6.97 | $14.56 | $51.69 |
| 2025 | $141.43 | $91.40 | $0.00 | $12.79 | $146.56 |
AI valuation
Our deep-learning model estimates DT Midstream, Inc.'s (DTM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $91.40
- Current price
- $147.46
- AI upside
- -38.02%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$56.57
-61.64% upside
Graham-Dodd
$12.80
-91.32% upside
Graham Formula
$146.56
-0.61% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DTM | DT Midstream, Inc. | $147.46 | 14.12B | -38% | -62% | -91% | -1% | 32.58 | 3.03 | 11.56 | 17.14 | 141.33 | 6.87 | 73.53% | 49.40% | 35.48% | 9.42% | 5.77% | 4.35% | 0.72 | 3.81 | 1.07 | 0.82 | 3.24 | 2306.00% | 2671.00% | 1864.00% | 3.41% | 3.09 | 6.06% | 2.25% | 73.50% | 2.97% | 28.86 | 36.16 | 14.26 | 2.01 |
| AM | Antero Midstream Corporat… | $22.48 | 10.71B | +25% | -58% | — | -43% | 26.50 | 5.55 | 8.70 | 14.93 | 733.17 | 12.19 | 65.30% | 51.20% | 32.81% | 20.22% | 9.21% | 7.02% | 1.63 | 3.39 | 3.41 | 2.60 | 3.25 | 361.00% | 699.00% | 2802.00% | 7.03% | 8.36 | 15.03% | 4.01% | 106.30% | 5.93% | 21.70 | 18.17 | 11.11 | 2.31 |
| AR | Antero Resources Corporat… | $36.81 | 11.36B | -24% | -57% | -6% | +94% | 18.10 | 1.52 | 2.18 | 9.69 | 1.76 | 1.52 | 22.24% | 17.83% | 12.03% | 8.71% | 6.06% | 4.65% | 0.68 | 11.24 | 0.55 | 0.48 | 2.91 | 102778.00% | 2809.00% | 6634.00% | 10.82% | 1.08 | 10.57% | 0.00% | 0.00% | 1.19% | 17.45 | 13.20 | 3.11 | 1.74 |
| DINO | HF Sinclair Corporation | $50.01 | 9.36B | -53% | -33% | -30% | -85% | 17.33 | 1.08 | 0.37 | 6.36 | 7.17 | 1.08 | 5.18% | 3.48% | 2.15% | 6.25% | 6.63% | 3.49% | 0.30 | 4.31 | 0.22 | 0.22 | 0.96 | 24176.00% | -599.00% | 3531.00% | 8.63% | 0.29 | 7.66% | 3.75% | 64.90% | 8.80% | 12.63 | 13.65 | 0.44 | 2.39 |
| HESM | Hess Midstream LP | $38.68 | 8.13B | +95% | -58% | -51% | +21% | 13.78 | 8.55 | 3.00 | 6.97 | 92.70 | 8.55 | 63.94% | 62.18% | 21.77% | 64.22% | 20.74% | 8.27% | 6.64 | 4.47 | 0.85 | 0.81 | 3.05 | 1486.00% | 867.00% | 1482.00% | 14.98% | 5.24 | 17.47% | 0.00% | 0.00% | 0.00% | 8.56 | 11.85 | 5.32 | 1.86 |
| NFG | National Fuel Gas Company | $91.03 | 8.65B | -19% | -62% | -65% | +55% | 14.18 | 2.38 | 3.23 | 7.76 | 2.46 | 2.38 | 66.13% | 35.72% | 22.77% | 17.45% | 10.59% | 6.09% | 0.92 | 5.22 | 0.44 | 0.29 | 2.14 | 57619.00% | 1711.00% | 3895.00% | 2.55% | 1.19 | 3.26% | 2.56% | 36.30% | 3.37% | 12.47 | 54.18 | 4.45 | 1.61 |
| OVV | Ovintiv Inc. | $50.59 | 14.33B | +68% | -43% | -22% | -64% | 10.80 | 1.20 | 1.54 | 6.16 | 79.78 | 1.56 | 28.57% | 21.65% | 14.22% | 11.54% | 10.80% | 6.27% | 0.67 | 5.03 | 0.54 | 0.51 | 2.24 | 1354.00% | -455.00% | 614.00% | 11.22% | 1.31 | 8.59% | 2.30% | 24.80% | 4.58% | 10.93 | 13.73 | 2.37 | 1.70 |
| PAA | Plains All American Pipel… | $20.91 | 14.75B | -10% | -50% | +16% | — | 10.47 | 1.53 | 0.34 | 9.26 | 8.22 | 1.86 | 6.04% | 3.24% | 3.24% | 14.61% | 8.39% | 5.06% | 1.15 | 2.59 | 0.96 | 1.76 | 2.82 | 12740.00% | -1161.00% | -10000.00% | 0.00% | 0.60 | 0.00% | 0.00% | 0.00% | 6.77% | 15.06 | — | 0.49 | 2.14 |
| RRC | Range Resources Corporati… | $41.28 | 9.78B | +15% | -50% | -36% | +131% | 15.14 | 2.31 | 3.33 | 8.41 | 10.00 | 2.31 | 34.08% | 27.91% | 21.98% | 15.94% | 11.98% | 8.91% | 0.29 | 7.97 | 0.67 | 0.54 | 0.95 | 15138.00% | 2756.00% | 8670.00% | 5.92% | 1.77 | 10.69% | 0.86% | 13.00% | 5.69% | 13.44 | 19.04 | 3.75 | 2.50 |
| VNOM | Viper Energy, Inc. | $46.54 | 16.85B | +61% | -59% | — | — | -99.75 | 1.52 | 5.04 | 7.55 | — | 1.52 | 47.92% | 43.02% | -5.05% | -2.22% | 11.32% | -0.77% | 0.49 | 6.03 | 3.72 | 3.27 | 1.83 | -11257.00% | 5656.00% | 168902.00% | -20.21% | 9.49 | -29.28% | 4.84% | -482.40% | 7.70% | 15.47 | -6.53 | 6.65 | 2.02 |
| WES | Western Midstream Partner… | $41.59 | 16.97B | -16% | -37% | — | +1% | 13.87 | 4.19 | 4.39 | 10.84 | — | 6.12 | 68.46% | 41.26% | 30.43% | 33.50% | 13.97% | 8.64% | 2.22 | 4.06 | 1.34 | 1.30 | 3.52 | -2537.00% | 661.00% | 1489.00% | 8.69% | 1.77 | 13.07% | 8.49% | 117.70% | 8.49% | 15.75 | 17.05 | 6.50 | 1.57 |
About DT Midstream, Inc.
DT Midstream, Inc. provides integrated natural gas services in the United States. The company operates through two segments, Pipeline and Gathering. It develops, owns, and operates an integrated portfolio of interstate pipelines, intrastate pipelines, storage systems, lateral pipelines, gathering systems, related treatment plants, and compression and surface facilities. The company engages in the transportation and storage of natural gas for intermediate and end user customers; and collecting natural gas from points at or near customers' wells for delivery to plants for processing, to gathering pipelines for gathering, or to pipelines for transportation, as well as offers compression, dehydration, gas treatment, water impoundment, water storage, water transportation, and sand mining services. It serves natural gas producers, local distribution companies, electric power generators, industrials, and national marketers. The company was incorporated in 2021 and is headquartered in Detroit, Michigan.
- CEO
- David J. Slater
- Employees
- 556
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($56.57 ÷ $147.46) − 1 = -61.64% (DCF, example).