CVE Valuation Report | Mar 22, 2026
KMI
KINDER MORGAN, INC.
10-K · Filed 2026-02-13
C
$18
$20
$23
$25
$28
$30
$33
$35
.
.
.
1Y
.
.
MKT
.
Fair Value
$23.85
1Y Target
$26.01
MKT. PRICE
$32.84
Model Blend
MODERATE agreement · 38% spread
Comps$40.80 · 24%
Residual Income$16.60 · 22%
DCF$17.85 · 21%
ROIC Fade$13.69 · 15%
DDM$27.23 · 15%
EV/Rev$18.72 · 4%
Trailing Rev Growth
12.2%
Model Implied Rev CAGR
4.2%
Market Cap
$73B
ClarVal Report
Mar 22, 2026
9:38 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
KMI Valuation Summary

Based on Clarity's multi-model valuation engine, KINDER MORGAN, INC. (KMI) has an estimated fair value of $23.85 per share, compared to its current market price of $32.84. The stock is currently trading 27.4% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 6 independent models — including Comparable Companies, Residual Income, Discounted Cash Flow (DCF), and 3 more. The primary weight is given to the Comparable Companies model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 6 models show moderate agreement with a 38% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 17.7% probability that the stock is trading below its intrinsic value, with a median simulated value of $21.00.

Clarity's 1-year price target is $26.01, reflecting expected earnings growth and margin trajectory.

KINDER MORGAN, INC. is classified under the Midstream sector, and this valuation is based on 10-K · Filed 2026-02-13 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:38 PM EDT · Powered by Clarity Valuation Engine · Methodology

KINDER MORGAN, INC. (KMI) Valuation Summary

Clarity's 6-model valuation engine estimates KINDER MORGAN, INC. (KMI) at $23.85 per share, compared to the current market price of $32.84. This represents a 27.4% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from KINDER MORGAN, INC.'s 10-K · Filed 2026-02-13 filing, classified in the Midstream sector with high confidence. Model agreement is MODERATE with a 38% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.