Stock Analysis on Net

Kinder Morgan Inc. (NYSE:KMI)

$22.49

This company has been moved to the archive! The financial data has not been updated since April 29, 2020.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Kinder Morgan Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Net income attributable to Kinder Morgan, Inc.
Net (income) loss attributable to noncontrolling interests
Net noncash charges
Changes in components of working capital, net of the effects of acquisitions and dispositions
Net cash provided by operating activities
Cash paid during the period for interest, net of capitalized interest, net of tax1
Capital expenditures
Free cash flow to the firm (FCFF)

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).


Net Cash Provided by Operating Activities
The net cash provided by operating activities demonstrates a fluctuating pattern over the five-year period. Beginning at $5303 million in 2015, there is a decline in 2016 to $4787 million, followed by a further decrease to $4601 million in 2017. In 2018, there is a recovery with an increase to $5043 million; however, this is followed by another decline in 2019, reaching $4748 million. Overall, the operating cash flow shows variability without a clear upward or downward trend.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm exhibits a generally positive trend during the period analyzed. Starting at $1945 million in 2015, FCFF increases substantially in 2016 to $2805 million. Although it slightly decreases to $2668 million in 2017, it recovers and grows to $3578 million in 2018, and further to $3793 million in 2019. This upward trajectory suggests an improvement in the company's ability to generate free cash flow, which could indicate enhanced operational efficiency or effective capital expenditure management.

Interest Paid, Net of Tax

Kinder Morgan Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid during the period for interest, net of capitalized interest, before tax
Less: Cash paid during the period for interest, net of capitalized interest, tax2
Cash paid during the period for interest, net of capitalized interest, net of tax

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 See details »

2 2019 Calculation
Cash paid during the period for interest, net of capitalized interest, tax = Cash paid during the period for interest, net of capitalized interest × EITR
= × =


Effective Income Tax Rate (EITR)

The effective income tax rate demonstrates a clear downward trend from 2015 to 2018, starting at a notably high 72.9% in 2015 and decreasing substantially each year to reach 23.4% in 2018. This represents a significant reduction of approximately 49.5 percentage points over the four-year period. In 2019, there is a slight uptick in the rate to 29.3%, indicating a minor reversal in the declining trend. Overall, the tax rate has become considerably more favorable over the years with a large decrease especially between 2016 and 2018.

Cash Paid During the Period for Interest, Net of Capitalized Interest, Net of Tax (US$ in millions)

The cash paid for interest shows a consistent upward trend from 2015 to 2018, increasing from $538 million in 2015 to a peak of $1,439 million in 2018. This represents an increase of approximately 167% over the four-year span. In 2019, the amount decreases slightly to $1,315 million, indicating a modest reduction from the previous year’s peak but still maintaining a high level relative to earlier years. The overall pattern illustrates growing interest expenses net of capitalized interest and tax effects, potentially reflecting increased debt levels or higher interest rates prior to 2019.


Enterprise Value to FCFF Ratio, Current

Kinder Morgan Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.

Based on: 10-K (reporting date: 2019-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Kinder Morgan Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 See details »

2 See details »

3 2019 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value exhibited fluctuations over the observed period. Starting at approximately 78.1 billion US dollars in 2015, it increased notably in 2016 to around 89.8 billion. However, this was followed by a decline in 2017 and 2018, reaching a low near 75.6 billion in 2018, before rising again in 2019 to approximately 83 billion.
Free Cash Flow to the Firm (FCFF)
Free cash flow showed a strong upward trend throughout the time frame. Beginning at 1.945 billion US dollars in 2015, it increased substantially in 2016 and remained relatively high in subsequent years, reaching 3.793 billion by 2019. The data indicates consistent growth in cash generation capacity over the period.
EV/FCFF Ratio
The ratio of enterprise value to free cash flow to the firm demonstrated a clear downward trend, moving from a high of 40.14 in 2015 to roughly 21.88 in 2019. This decline suggests an improvement in valuation multiples, with the company potentially becoming more attractively valued relative to its cash flow generation. The most significant decreases occurred between 2015 and 2018, with a slight stabilization in 2019.
Overall Insights
The data indicates that despite volatility in enterprise value, the company's ability to generate free cash flow improved markedly over the analyzed years. The persistent increase in FCFF along with the declining EV/FCFF ratio points toward enhanced operational efficiency or cash flow generation capacity, and possibly a more favorable market valuation relative to its cash flow. These trends may reflect improved financial strength and operational performance.