Fair Value Distribution — percentile bands
0.0% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
26.2%/yr
±7.6% · revenue growth to justify current price
FCF-Based Reverse DCF
14.6%/yr
±3.5% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Kinder Morgan, Inc.
No Eagle analysis yet. Request a full review including conviction score, bull/bear cases, and thesis.
Kinder Morgan is the natural gas infrastructure backbone — gas pipelines are a direct beneficiary of LNG export demand, data center gas peakers, and now post-Hormuz energy security urgency. ~5.5% dividend yield with visible distribution growth.
Heavy leverage (~$32B debt) makes KMI sensitive to interest rate direction. Pipeline volumes are a volume-not-price business — oil price doesn't directly flow through. Regulatory risk on new pipeline permitting (FERC).
FERC blocks major pipeline expansion, natural gas demand growth flattens, leverage forces a distribution cut
Updated Mar 12
KMI is a stable infrastructure compounder with 85% fee-based revenues, 7-year contract visibility, and strong growth projects (Trident, Mississippi Crossing, SSE4). Fair value estimated at $43-49; cur...