investorscraft@gmail.com

Intrinsic ValueKinetik Holdings Inc. (KNTK)

Previous Close$40.91
Intrinsic Value
Upside potential
Previous Close
$40.91

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

Kinetik Holdings Inc. operates as a midstream energy company specializing in natural gas and crude oil transportation, processing, and logistics. The company primarily serves producers in key North American basins, leveraging its infrastructure to provide critical midstream services. Kinetik’s revenue model is anchored in fee-based contracts, ensuring stable cash flows with limited commodity price exposure. Its strategic assets position it as a vital link between energy producers and end markets, enhancing supply chain efficiency. The company competes in a fragmented midstream sector, differentiating itself through operational reliability and scalable infrastructure. Kinetik’s focus on low-carbon initiatives, such as methane emission reduction, aligns with evolving regulatory and investor expectations, strengthening its long-term market positioning. By optimizing existing assets and pursuing selective growth opportunities, Kinetik aims to balance capital discipline with sustainable expansion in a competitive energy landscape.

Revenue Profitability And Efficiency

Kinetik reported revenue of $1.48 billion for FY 2024, with net income of $244.2 million, reflecting a net margin of approximately 16.5%. Diluted EPS stood at $4.06, demonstrating solid profitability. Operating cash flow of $637.3 million underscores strong cash generation, while capital expenditures of $275.9 million indicate disciplined reinvestment. The company’s ability to convert revenue into cash flow highlights operational efficiency.

Earnings Power And Capital Efficiency

Kinetik’s earnings power is supported by its fee-based revenue model, which mitigates commodity price volatility. The company generated robust operating cash flow relative to net income, signaling high-quality earnings. Capital efficiency is evident in its balanced approach to growth, with capex representing 18.6% of operating cash flow, ensuring sustainable returns without overleveraging.

Balance Sheet And Financial Health

Kinetik’s balance sheet shows $3.6 million in cash and equivalents against total debt of $3.53 billion, indicating a leveraged position. However, its strong operating cash flow provides adequate coverage for debt obligations. The company’s financial health hinges on maintaining stable cash flows to service debt while funding growth initiatives, a balance critical for long-term stability.

Growth Trends And Dividend Policy

Kinetik’s growth is driven by organic infrastructure expansions and strategic acquisitions in key basins. The company paid a dividend of $3.09 per share, reflecting a commitment to shareholder returns. Its dividend policy aligns with cash flow generation, suggesting a sustainable payout ratio supported by predictable midstream cash flows.

Valuation And Market Expectations

With a diluted EPS of $4.06, Kinetik’s valuation reflects its earnings capacity and midstream sector multiples. Market expectations likely center on its ability to maintain fee-based revenue growth and execute low-carbon initiatives, which could enhance long-term valuation premiums in an evolving energy market.

Strategic Advantages And Outlook

Kinetik’s strategic advantages include its scalable infrastructure and focus on sustainability, positioning it well for regulatory and market shifts. The outlook remains positive, contingent on executing growth projects and maintaining financial discipline. Challenges include managing leverage and adapting to energy transition trends, but its resilient business model provides a solid foundation.

Sources

Company filings, CIK 0001692787

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