TopFunds

Kinder Morgan

NYSE: KMI

Stock price

31.84 USD

(+99.5%) 5 years

Oil & Gas Storage & TransportationOil & Gas Midstream

Insider Transactions

5Y price score: 137
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +99.5%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
16-sep.-26Sale(1,550)30.8(47,745)48,863Garthwaite Michael P.officer: VP (Pres., Products Pipelines)link
17-aug.-26Sale(1,550)32.7(50,612)50,413Garthwaite Michael P.officer: VP (Pres., Products Pipelines)link
21-jul.-26Award24,707--24,707Pitta Michael Jofficer: VP and Chief Admin. Officerlink
21-jul.-26Award49,414--49,414James Catherine C.officer: VP and General Counsellink
21-jul.-26Award399,167--399,167Dang Kimberly Adirector, officer: Chief Executive Officerlink
21-jul.-26Award66,400--66,400ASHLEY ANTHONY Bofficer: VP (President, CO2 and ETV)link
21-jul.-26Award80,297--80,297Schlosser John Wofficer: V.P. (President, Terminals)link
21-jul.-26Award154,417--154,417Mody Sital Kofficer: V.P. (Pres.,Nat Gas Pipelines)link
21-jul.-26Award61,767--61,767Garthwaite Michael P.officer: VP (Pres., Products Pipelines)link
21-jul.-26Award84,929--84,929Michels David Patrickofficer: VP and Chief Financial Officerlink

25.6

52-week range

34.8

31.84

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5.5 %

Dividend Yield TTM

3.7 %

Market cap $

$ 70,901

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

20.4

Price / Book TTM

2.2

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.2

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

19.3 %

134.6 %

91.7 %

Free cash flow per share growth

(2.5) %

15.2 %

125.6 %

Earnings per share growth

21.9 %

2,827.4 %

878.6 %

Dividends

Previous dividend:0.2975 per share, Paid, Ex-div date Aug 03, 2026

Analyst ratings

Price Target Low

32

Price Target High

43

Price Target Median

35

Buy

16

Hold

17

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.1
0.3
-
0.7
1
-
0.8
1.1
1.1
1.2
1.4
25.6%
0.8
0.8
0.8
0.8
0.8
0.9
02FCF per share
0.6
0.9
0.6
1
1.1
1.3
2
1.5
1.9
1.4
1.4
8.5%
1.5
1.5
1.6
1.7
1.8
1.9
03Dividends per share
Help
Adjusted for splitsLearn more
1.9
0.5
0.5
0.7
1
1
1.1
1.1
1.1
1.1
1.2
(4.9)%
-
-
-
-
-
-
04Dividends payout, %
1,669.6%
179.7%
697.3%
110.3%
98.8%
1,984.9%
136.9%
98.3%
105.8%
97.9%
85.2%
(25.7)%
-
-
-
-
-
-
05Revenue
$ 13,918
$ 12,943
$ 13,617
$ 14,277
$ 13,160
$ 11,479
$ 17,533
$ 19,554
$ 15,156
$ 15,073
$ 16,950
2%
$ 17,287
$ 17,632
$ 17,982
$ 18,340
$ 18,705
$ 19,267
06ㅤ% Change
-
(7)%
5.2%
4.9%
(7.8)%
(12.8)%
52.7%
11.5%
(22.5)%
(0.6)%
12.5%
2%
2%
2%
2%
2%
2%
2%
07Net Income
253
708
183
1,609
2,190
119
1,784
2,548
2,391
2,613
3,056
28.3%
1,759
1,794
1,830
1,866
1,903
1,960
08ㅤ% Margin
1.8%
5.5%
1.3%
11.3%
16.6%
1%
10.2%
13%
15.8%
17.3%
18%
10.2% A
10.2%
10.2%
10.2%
10.2%
10.2%
10.2%
09CFO
5,303
4,787
4,601
5,043
4,748
4,550
5,708
4,967
6,491
5,635
6,247
1.7%
6,207
6,330
6,456
6,585
6,716
6,917
10ㅤ% Of revenue
38.1%
37%
33.8%
35.3%
36.1%
39.6%
32.6%
25.4%
42.8%
37.4%
36.9%
35.9% A
35.9%
35.9%
35.9%
35.9%
35.9%
35.9%
11CAPEX
(3,896)
(2,882)
(3,188)
(2,924)
(2,270)
(1,707)
(1,281)
(1,621)
(2,345)
(2,629)
(3,026)
(2.5)%
(2,951)
(2,877)
(2,805)
(2,735)
(2,667)
(2,600)
12ㅤ% Change
-
(26)%
10.6%
(8.3)%
(22.4)%
(24.8)%
(25)%
26.5%
44.7%
12.1%
15.1%
(2.5)% A
(2.5)%
(2.5)%
(2.5)%
(2.5)%
(2.5)%
(2.5)%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,407
1,905
1,413
2,119
2,478
2,843
4,427
3,346
4,146
3,006
3,221
8.6%
3,256
3,454
3,651
3,850
4,049
4,317
14Total assets
84,104
80,305
79,055
78,866
74,157
71,973
72,368
70,078
71,020
71,407
74,554
(1.2)%
73,661
72,778
71,906
71,045
70,194
69,353
15ㅤ% Change
-
(4.5)%
(1.6)%
(0.2)%
(6)%
(3)%
0.6%
(3.2)%
1.3%
0.5%
4.4%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
16Total liabilities
48,701
45,503
43,931
43,669
40,113
40,940
40,447
37,964
39,291
39,540
42,105
(1.4)%
41,601
41,102
40,610
40,123
39,643
39,168
17ㅤ% Of assets
57.9%
56.7%
55.6%
55.4%
54.1%
56.9%
55.9%
54.2%
55.3%
55.4%
56.5%
56.5% A
56.5%
56.5%
56.5%
56.5%
56.5%
56.5%
18Shareholders Equity
35,403
34,802
35,124
35,197
34,044
31,033
31,921
32,114
31,729
31,867
32,449
(0.9)%
32,060
31,676
31,297
30,922
30,551
30,185
19Net Debt
42,998
39,366
37,244
33,834
33,997
33,395
32,758
31,521
32,535
32,122
32,277
(2.8)%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
2,193,000
2,230,000
2,230,000
2,216,000
2,264,000
2,263,000
2,266,000
2,258,000
2,234,000
2,220,000
2,225,000
0.1%
2,228,226
2,231,456
2,234,691
2,237,930
2,241,175
2,244,424
21ㅤ% Change
-
1.7%
-
(0.6)%
2.2%
(0)%
0.1%
(0.4)%
(1.1)%
(0.6)%
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
22ROA
0.3%
0.9%
0.2%
2%
3%
0.2%
2.5%
3.6%
3.4%
3.7%
4.1%
-
2.4%
2.5%
2.5%
2.6%
2.7%
2.8%
23ROE
0.7%
2%
0.5%
4.6%
6.4%
0.4%
5.6%
7.9%
7.5%
8.2%
9.4%
-
5.5%
5.7%
5.9%
6%
6.2%
6.5%
24Interest coverage
2
2
1.9
2.1
2.2
2
3.5
2.9
2.2
2.3
2.7
-
-
-
-
-
-
-
25Dividend Yield
13%
2.8%
3.2%
5.2%
4.5%
7.6%
6.8%
6.1%
6.4%
4.2%
4.3%
-
-
-
-
-
-
-
26P/E Ratio
106.6
82.8
1,807
23.3
22.1
292.1
20.3
16.1
16.6
23.4
20.1
-
-
-
-
-
-
-
27Stock price range
15-45
12-23
17-23
15-20
16-21
10-22
14-19
16-20
16-19
17-29
25-31
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
32,630
46,183
40,296
34,082
47,929
30,935
35,939
40,825
39,408
60,828
61,165
6.5%
21,005
26,205
31,924
38,216
45,136
-
29FCF Yield
4.3%
4.1%
3.5%
6.2%
5.2%
9.2%
12.3%
8.2%
10.5%
4.9%
5.3%
2%
15.5%
13.2%
11.4%
10.1%
9%
-
30Average stock price
29.6
17.6
19.9
17.2
18.5
16.1
16.4
18.1
17.5
22.6
28.2
(0.5)%
9.4
11.7
14.3
17.1
20.1
-
31 CEO
KD
Kimberly Allen Dang