Valuation Kinder Morgan, Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 17/01/2026 am IST			5-day change	1st Jan Change
27.96 ^USD	+2.01%		+3.86%	+1.71%

16/01	Diary - U.S. earnings week ahead	RE
16/01	Kinder Morgan's Q4 Adjusted EBITDA to Reflect Impacts From Commodity Pricing, RBC Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,946	35,961	40,639	39,210	60,873	62,204	62,204	-
Change	-	16.21%	13.01%	-3.52%	55.25%	2.19%	0%	-
Enterprise Value (EV) ¹	62,988	67,239	71,567	71,243	92,598	94,528	94,632	94,582
Change	-	6.75%	6.44%	-0.45%	29.98%	2.08%	0.11%	-0.05%
P/E ratio	273x	20.3x	16.1x	16.6x	23.4x	21.7x	20.5x	18.7x
PBR	0.98x	1.16x	1.33x	1.3x	1.99x	2.01x	1.99x	1.94x
PEG	-	0x	0.4x	-3.1x	2.3x	2.2x	3.51x	1.94x
Capitalization / Revenue	2.64x	2.17x	2.12x	2.56x	4.03x	3.7x	3.59x	3.43x
EV / Revenue	5.38x	4.05x	3.73x	4.65x	6.13x	5.62x	5.45x	5.22x
EV / EBITDA	9.05x	8.46x	9.52x	9.42x	11.7x	11.4x	10.9x	10.4x
EV / EBIT	40.4x	23.1x	17.6x	16.7x	21.1x	20.3x	19.2x	17.9x
EV / FCF	22.2x	15.2x	21.4x	17.1x	30.8x	34.7x	35x	33.7x
FCF Yield	4.51%	6.58%	4.68%	5.86%	3.25%	2.89%	2.86%	2.97%
Dividend per Share ²	1.05	1.08	1.11	1.13	1.15	1.17	1.19	1.22
Rate of return	7.68%	6.81%	6.14%	6.41%	4.2%	4.18%	4.26%	4.36%
EPS ²	0.05	0.78	1.12	1.06	1.17	1.288	1.363	1.495
Distribution rate	2,100%	138%	99.1%	107%	98.3%	90.8%	87.3%	81.6%
Net sales ¹	11,700	16,610	19,200	15,334	15,100	16,814	17,351	18,136
EBITDA ¹	6,962	7,946	7,516	7,561	7,938	8,325	8,655	9,070
EBIT ¹	1,560	2,916	4,065	4,263	4,384	4,656	4,937	5,271
Net income ¹	119	1,784	2,548	2,391	2,613	2,861	3,030	3,294
Net Debt ¹	32,042	31,278	30,928	32,033	31,725	32,324	32,428	32,377
Reference price ²	13.67	15.86	18.08	17.64	27.40	27.96	27.96	27.96
Nbr of stocks (in thousands)	22,63,794	22,67,426	22,47,742	22,22,774	22,21,640	22,24,760	22,24,760	-
Announcement Date	20/01/21	19/01/22	18/01/23	17/01/24	22/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KINDER MORGAN, INC.	21.71x	5.62x	11.36x	4.18%	6.22TCr
ENBRIDGE INC.	21.46x	4.15x	12.55x	5.73%	10TCr
WILLIAMS COMPANIES, INC.	29.26x	8.94x	13.42x	3.26%	7.52TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	12.58x	2x	10.56x	6.62%	7.12TCr
MPLX LP	12.04x	6.23x	11.44x	7.16%	5.75TCr
TC ENERGY CORPORATION	21.29x	8.79x	12.25x	4.48%	5.48TCr
ONEOK, INC.	13.72x	2.43x	9.82x	5.58%	4.68TCr
TARGA RESOURCES CORP.	21.93x	3.26x	11.71x	2.15%	3.98TCr
CHENIERE ENERGY PARTNERS, L.P.	13.44x	3.88x	11.52x	5.86%	2.72TCr
PEMBINA PIPELINE CORPORATION	19.95x	5.79x	10.71x	5.27%	2.25TCr
Average	18.74x	5.11x	11.53x	5.03%	5.61TCr
Weighted average by Cap.	19.36x	5.20x	11.73x	5.09%