investorscraft@gmail.com

Intrinsic ValueDT Midstream, Inc. (DTM)

Previous Close$107.32
Intrinsic Value
Upside potential
Previous Close
$107.32

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

DT Midstream, Inc. operates as a natural gas midstream services provider, specializing in interstate and intrastate pipeline transportation, storage, and gathering services. The company serves utilities, power plants, and industrial customers, leveraging its strategically located infrastructure in key North American basins. Its revenue model is anchored in long-term, fee-based contracts, ensuring stable cash flows with limited commodity price exposure. DT Midstream differentiates itself through operational reliability and scalable infrastructure, positioning it as a critical link in the natural gas supply chain. The company competes in a consolidating midstream sector, where scale and connectivity determine market share. Its focus on low-carbon initiatives, such as methane emission reductions, aligns with evolving regulatory and customer demands, enhancing its competitive positioning in a transitioning energy landscape.

Revenue Profitability And Efficiency

DT Midstream reported $981 million in revenue for FY 2024, with net income of $354 million, reflecting a robust 36% net margin. The company generated $763 million in operating cash flow, underscoring strong cash conversion from its fee-based contracts. Capital expenditures were negligible, indicating a mature asset base with limited reinvestment needs. This efficiency supports high returns on invested capital and sustainable free cash flow generation.

Earnings Power And Capital Efficiency

Diluted EPS stood at $3.60, demonstrating consistent earnings power driven by contracted cash flows. The absence of significant capital expenditures highlights capital efficiency, as existing infrastructure delivers stable returns. The company’s ability to maintain high margins without substantial reinvestment suggests a durable competitive moat in its core markets.

Balance Sheet And Financial Health

DT Midstream holds $68 million in cash against $3.52 billion in total debt, indicating a leveraged but manageable position. The debt load is typical for midstream operators, supported by predictable cash flows. Operating cash flow coverage of debt obligations appears adequate, though refinancing risks in a rising rate environment warrant monitoring.

Growth Trends And Dividend Policy

Growth is likely organic, given the lack of disclosed capex. The $2.87 annual dividend per share implies a payout ratio of ~80% of net income, signaling a high but sustainable distribution focus. Dividend growth may hinge on incremental contract expansions or cost efficiencies, as the business model prioritizes yield over aggressive expansion.

Valuation And Market Expectations

The market likely prices DTM as a yield play, given its high dividend and stable cash flows. Valuation multiples should reflect midstream sector norms, with premiums for low commodity sensitivity and contract durability. Investor expectations may center on dividend sustainability rather than rapid earnings growth.

Strategic Advantages And Outlook

DT Midstream’s strategic advantages include its fee-based revenue model and critical infrastructure in supply-constrained regions. The outlook remains stable, with potential upside from increased gas demand for power generation or LNG exports. Regulatory support for gas infrastructure and methane mitigation could further solidify its long-term role in North American energy markets.

Sources

Company filings (10-K), investor presentations

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