KMI - Kinder Morgan, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$37.20
DETAILS
HIGH:
$43.00
LOW:
$35.00
MEDIAN:
$36.00
CONSENSUS:
$37.20
UPSIDE:
14.50%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
15.1x
1.37$
Key Value Driver
Normalized P/E multiple (15x base case)
Implied Market Multiple
23.7x
Plain-Language Summary
Applying a 15x P/E to adjusted EPS of $1.37, the base-case value is $20.66 per share. DDM cross-check: $18.42.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (34 analysts)
$37.20
Analyst Range
$35.00 – $43.00
Divergence from AlphaVal
44%
Warnings
The company pays out 86% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Wall Street's average price target is $37.20 (from 34 analysts). Our estimate is 44% below the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples