US · KMI
Kinder Morgan, Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Houston, TX 77002
- Website
- kindermorgan.com
Price · as of 2025-12-31
$32.53
Market cap 74.02B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.89 | -8.12% |
| Intrinsic Value(DCF) | $14.15 | -56.5% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $27.46 | -15.59% |
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 | $18.90 | $21.23 | $1.25 | $0.00 | $7.02 |
| 2012 | $19.58 | $45.74 | $10.69 | $0.00 | $9.47 |
| 2013 | $17.50 | $34.37 | $110.93 | $0.00 | $54.52 |
| 2014 | $22.87 | $29.83 | $3.47 | $0.00 | $20.11 |
| 2015 | $11.24 | $18.70 | $1.36 | $0.00 | $0.00 |
| 2016 | $13.30 | $17.89 | $3.47 | $0.00 | $0.46 |
| 2017 | $10.37 | $16.37 | $2.81 | $0.00 | $1.07 |
| 2018 | $13.13 | $19.08 | $3.29 | $0.00 | $9.24 |
| 2019 | $13.50 | $20.17 | $3.98 | $0.00 | $0.65 |
| 2020 | $12.32 | $19.07 | $3.35 | $0.00 | $0.00 |
| 2021 | $14.52 | $26.48 | $5.79 | $0.00 | $46.16 |
| 2022 | $14.29 | $22.57 | $12.08 | $0.00 | $21.70 |
| 2023 | $16.24 | $21.20 | $1.40 | $0.00 | $0.00 |
| 2024 | $25.06 | $25.81 | $3.27 | $0.00 | $8.89 |
| 2025 | $33.89 | $29.89 | $2.17 | $0.00 | $27.46 |
AI valuation
Our deep-learning model estimates Kinder Morgan, Inc.'s (KMI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.89
- Current price
- $32.53
- AI upside
- -8.12%
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
$14.15
-56.5% upside
Graham-Dodd
—
— upside
Graham Formula
$27.46
-15.59% 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 |
| KMI | Kinder Morgan, Inc. | $32.53 | 74.02B | -8% | -57% | — | -16% | 24.80 | 2.42 | 4.45 | 14.40 | 145.11 | 8.07 | 43.66% | 28.39% | 18.03% | 9.86% | 6.04% | 4.17% | 1.04 | 2.67 | 0.64 | 0.42 | 4.32 | 1709.00% | 1245.00% | 715.00% | 4.27% | 1.45 | 5.10% | 3.45% | 85.70% | 3.45% | 22.38 | 33.43 | 6.35 | 1.30 |
| E | Eni S.p.A. | $46.94 | 69.86B | -54% | -67% | -78% | -88% | 15.36 | 0.77 | 0.46 | 2.63 | — | 0.87 | 11.36% | 5.90% | 2.96% | 4.98% | 3.14% | 1.82% | 0.66 | 3.93 | 1.14 | 0.71 | 1.16 | -4143.00% | -525.00% | -1374.00% | 12.55% | 0.34 | 7.16% | 7.90% | 121.40% | 12.86% | 11.56 | 11.89 | 0.68 | 1.37 |
| EOG | EOG Resources, Inc. | $124.08 | 67.33B | +9% | -30% | -67% | -64% | 13.93 | 2.33 | 3.07 | 6.58 | — | 2.33 | 68.11% | 35.14% | 22.07% | 16.83% | 20.04% | 10.06% | 0.28 | 36.05 | 1.92 | 1.64 | 0.44 | -1902.00% | -347.00% | -3192.00% | 5.66% | 2.71 | 12.64% | 3.12% | 43.40% | 6.81% | 9.38 | 18.93 | 3.30 | 3.72 |
| EPD | Enterprise Products Partn… | $36.14 | 78.25B | +28% | -57% | -32% | -85% | 13.88 | 2.68 | 1.53 | 8.20 | — | 3.99 | 13.61% | 13.13% | 11.05% | 19.76% | 15.09% | 7.50% | 0.05 | 4.93 | 1.04 | 0.08 | 0.07 | -112.00% | -644.00% | -10000.00% | 0.00% | 0.67 | 0.00% | 0.00% | 0.00% | 38.44% | 11.78 | — | 1.55 | 59.25 |
| EQNR | Equinor ASA | $29.83 | 75.62B | +69% | +16% | — | -24% | 16.44 | 2.06 | 0.78 | 2.67 | — | 2.41 | 26.84% | 25.70% | 4.77% | 12.22% | 21.09% | 3.85% | 0.83 | 18.94 | 1.24 | 0.99 | 0.78 | -3730.00% | 356.00% | -2442.00% | 7.21% | 0.65 | 11.58% | 5.78% | 95.00% | 12.92% | 3.56 | 16.22 | 0.92 | 2.61 |
| ET | Energy Transfer LP | $18.84 | 64.82B | -27% | -6% | — | -42% | 12.21 | 2.03 | 0.84 | 9.38 | 223.33 | 3.25 | 21.79% | 11.42% | 5.93% | 16.43% | 9.11% | 4.27% | 2.08 | 2.84 | 1.22 | 0.85 | 4.71 | 547.00% | -5.00% | -4762.00% | 5.52% | 0.68 | 3.85% | 6.78% | 82.80% | 6.78% | 14.83 | 36.40 | 1.69 | 1.28 |
| MPC | Marathon Petroleum Corpor… | $198.21 | 59.58B | -14% | -58% | -53% | -75% | 15.81 | 3.70 | 0.48 | 8.20 | 50.17 | 12.20 | 7.43% | 4.90% | 3.05% | 23.09% | 11.92% | 4.97% | 1.98 | 5.09 | 1.26 | 0.19 | 2.66 | 3152.00% | -455.00% | -2226.00% | 7.45% | 0.42 | 10.44% | 0.00% | 0.00% | 0.00% | 14.58 | 19.86 | 0.71 | 3.21 |
| MPLX | MPLX Lp | $58.94 | 59.95B | +18% | -44% | -50% | +32% | 12.27 | 4.15 | 5.10 | 11.52 | 84.67 | 13.78 | 45.23% | 40.30% | 41.57% | 34.71% | 13.21% | 12.20% | 1.78 | 4.84 | 1.23 | 0.66 | 3.26 | 1449.00% | 837.00% | -10000.00% | 0.00% | 1.82 | 0.00% | 0.00% | 0.00% | 0.00% | 17.65 | — | 7.11 | 1.93 |
| PSX | Phillips 66 | $154.33 | 62.18B | -26% | -58% | -67% | -94% | 14.36 | 2.24 | 0.49 | 8.90 | 12.36 | 2.44 | 4.96% | 2.52% | 3.33% | 16.03% | 5.77% | 6.19% | 0.79 | 3.21 | 1.30 | 0.82 | 2.23 | 11623.00% | -751.00% | 1702.00% | 4.20% | 0.37 | 5.65% | 2.96% | 42.40% | 4.81% | 26.03 | 31.81 | 0.66 | 3.54 |
| SLB | SLB N.V. | $51.34 | 76.77B | -18% | -55% | -97% | -71% | 22.35 | 2.89 | 2.11 | 11.69 | — | 17.43 | 18.21% | 15.28% | 9.38% | 14.28% | 14.08% | 6.50% | 0.47 | 9.80 | 1.33 | 0.88 | 1.30 | -2444.00% | -160.00% | 720.00% | 6.36% | 0.44 | 15.29% | 2.12% | 47.50% | 5.32% | 15.31 | 17.42 | 2.34 | 3.19 |
| TRP | TC Energy Corporation | $64.37 | 67B | -7% | -60% | — | -33% | 25.37 | 3.47 | 6.23 | 16.37 | — | 6.67 | 50.03% | 44.23% | 23.15% | 13.59% | 6.09% | 3.15% | 2.23 | 1.98 | 0.63 | 0.33 | 6.40 | -2619.00% | 1029.00% | 5540.00% | 2.20% | 0.74 | 2.38% | 3.83% | 97.10% | 4.09% | 23.11 | 74.67 | 10.22 | 0.90 |
About Kinder Morgan, Inc.
Kinder Morgan, Inc. operates as an energy infrastructure company in North America. The company operates through four segments: Natural Gas Pipelines, Products Pipelines, Terminals, and CO2. The Natural Gas Pipelines segment owns and operates interstate and intrastate natural gas pipeline, and underground storage systems; natural gas gathering systems and natural gas processing and treating facilities; natural gas liquids fractionation facilities and transportation systems; and liquefied natural gas liquefaction and storage facilities. The Products Pipelines segment owns and operates refined petroleum products, and crude oil and condensate pipelines; and associated product terminals and petroleum pipeline transmix facilities. The Terminals segment owns and/or operates liquids and bulk terminals that stores and handles various commodities, including gasoline, diesel fuel, chemicals, ethanol, metals, and petroleum coke; and owns tankers. The CO2 segment produces, transports, and markets CO2 to recovery and production crude oil from mature oil fields; owns interests in/or operates oil fields and gasoline processing plants; and operates a crude oil pipeline system in West Texas, as well as owns and operates RNG and LNG facilities. It owns and operates approximately 83,000 miles of pipelines and 143 terminals. The company was formerly known as Kinder Morgan Holdco LLC and changed its name to Kinder Morgan, Inc. in February 2011. Kinder Morgan, Inc. was founded in 1936 and is headquartered in Houston, Texas.
- CEO
- Kimberly Allen Dang
- Employees
- 10.93K
- Beta
- 0.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.15 ÷ $32.53) − 1 = -56.5% (DCF, example).