Kinder Morgan, Inc. (KMI) DCF Valuation

Kinder Morgan, Inc. (KMI) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Kinder Morgan, Inc. (KMI) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Save time and improve precision with our [KMI] DCF Calculator! Equipped with real data from Kinder Morgan, Inc. and customizable assumptions, this tool allows you to forecast, analyze, and value [Company] just like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 13,209.0 11,700.0 16,610.0 19,200.0 15,334.0 15,648.7 15,969.8 16,297.6 16,632.0 16,973.4
Revenue Growth, % 0 -11.42 41.97 15.59 -20.14 2.05 2.05 2.05 2.05 2.05
EBITDA 7,364.0 5,656.0 6,675.0 6,219.0 6,440.0 6,843.7 6,984.2 7,127.5 7,273.8 7,423.0
EBITDA, % 55.75 48.34 40.19 32.39 42 43.73 43.73 43.73 43.73 43.73
Depreciation 2,411.0 2,164.0 2,135.0 2,186.0 2,250.0 2,368.0 2,416.6 2,466.2 2,516.8 2,568.4
Depreciation, % 18.25 18.5 12.85 11.39 14.67 15.13 15.13 15.13 15.13 15.13
EBIT 4,953.0 3,492.0 4,540.0 4,033.0 4,190.0 4,475.7 4,567.6 4,661.3 4,757.0 4,854.6
EBIT, % 37.5 29.85 27.33 21.01 27.32 28.6 28.6 28.6 28.6 28.6
Total Cash 185.0 1,184.0 1,140.0 745.0 83.0 713.7 728.4 743.3 758.6 774.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,370.0 1,293.0 1,611.0 1,840.0 1,588.0
Account Receivables, % 10.37 11.05 9.7 9.58 10.36
Inventories 371.0 348.0 562.0 634.0 525.0 497.4 507.6 518.0 528.6 539.5
Inventories, % 2.81 2.97 3.38 3.3 3.42 3.18 3.18 3.18 3.18 3.18
Accounts Payable 914.0 837.0 1,259.0 1,444.0 1,366.0 1,191.9 1,216.3 1,241.3 1,266.8 1,292.8
Accounts Payable, % 6.92 7.15 7.58 7.52 8.91 7.62 7.62 7.62 7.62 7.62
Capital Expenditure -2,270.0 -1,707.0 -1,281.0 -1,621.0 -2,345.0 -1,978.7 -2,019.3 -2,060.8 -2,103.0 -2,146.2
Capital Expenditure, % -17.19 -14.59 -7.71 -8.44 -15.29 -12.64 -12.64 -12.64 -12.64 -12.64
Tax Rate, % 25.3 25.3 25.3 25.3 25.3 25.3 25.3 25.3 25.3 25.3
EBITAT 3,427.2 950.9 3,650.0 3,081.3 3,129.7 2,935.4 2,995.6 3,057.1 3,119.8 3,183.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,741.2 1,430.9 4,394.0 3,530.3 3,317.7 3,168.0 3,374.3 3,443.6 3,514.2 3,586.4
WACC, % 6.78 6.13 6.95 6.89 6.86 6.72 6.72 6.72 6.72 6.72
PV UFCF
SUM PV UFCF 14,064.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 3,712
Terminal Value 115,268
Present Terminal Value 83,267
Enterprise Value 97,332
Net Debt 32,033
Equity Value 65,299
Diluted Shares Outstanding, MM 2,234
Equity Value Per Share 29.23

What You Will Get

  • Real KMI Financials: Access to historical and projected data for precise valuation.
  • Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Kinder Morgan's future performance.
  • Clear and Intuitive Design: Designed for industry professionals while remaining user-friendly for newcomers.

Key Features

  • 🔍 Real-Life KMI Financials: Pre-filled historical and projected data for Kinder Morgan, Inc. (KMI).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Kinder Morgan’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Kinder Morgan’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Get the pre-built Excel file featuring Kinder Morgan, Inc.'s (KMI) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Kinder Morgan, Inc. (KMI)?

  • Designed for Experts: A sophisticated tool utilized by industry analysts, CFOs, and financial consultants.
  • Accurate Data: Kinder Morgan’s historical and projected financials are preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Clear, step-by-step instructions lead you through every stage.

Who Should Use This Product?

  • Energy Students: Explore pipeline valuation techniques and apply them using real-world data.
  • Researchers: Integrate industry-specific models into academic studies or projects.
  • Investors: Evaluate your investment strategies and assess valuation scenarios for Kinder Morgan, Inc. (KMI).
  • Financial Analysts: Enhance your analysis with a customizable DCF model tailored for the energy sector.
  • Entrepreneurs: Understand the valuation processes used for major energy companies like Kinder Morgan.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Kinder Morgan, Inc. (KMI).
  • Real-World Data: Kinder Morgan's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables that present clear, actionable results for informed decision-making.

No products were found matching.