Valuation models
price $33.87 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused12.30 – 26.3916.40106% overvaluedDCF · Perpetuity growth · 10y13.93 – 28.5718.4883% overvaluedP/E · peers20.61 – 25.4020.9462% overvaluedP/E · own history25.25 – 34.8833.342% overvaluedPEG—17.2496% overvaluedEV/EBITDA · peers17.97 – 23.0520.7963% overvaluedEarnings power value—2.141483% overvaluedDividend discount16.39 – 42.5824.5038% overvaluedWall St. consensus target—37.008% belowCost of capital (WACC)—6.87%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
16.40
Kinder Morgan closed at $33.87 — overvalued by 106% vs model.
12.30the model's range26.39
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
2.14 – 33.34
Wall St. target
37.00 8% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~6% recent)Moderate margins (18% net margin)Strong dividend yieldHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.