AI Tokens
Stock Analysis on Net

Kinder Morgan Inc. (NYSE:KMI)

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

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Kinder Morgan Inc., FCFE 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. 2,190 1,609 183 708 253
Net (income) loss attributable to noncontrolling interests 49 310 40 13 (45)
Net noncash charges 2,759 2,725 4,380 4,156 4,619
Changes in components of working capital, net of the effects of acquisitions and dispositions (250) 399 (2) (90) 476
Net cash provided by operating activities 4,748 5,043 4,601 4,787 5,303
Capital expenditures (2,270) (2,904) (3,188) (2,882) (3,896)
Issuances of debt 8,036 14,751 8,868 8,629 14,316
Payments of debt (11,224) (14,591) (11,064) (10,060) (15,116)
Debt issue costs (10) (42) (70) (19) (24)
Free cash flow to equity (FCFE) (720) 2,257 (853) 455 583

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).


The financial performance between 2015 and 2019 is characterized by a significant divergence between steady operating cash inflows and highly volatile free cash flow to equity (FCFE).

Operating Cash Flow Stability
Net cash provided by operating activities remained relatively consistent over the five-year period, fluctuating within a range of US$ 4,601 million to US$ 5,303 million. Despite minor annual variations, the core ability to generate cash from operations demonstrated resilience, with a slight trough in 2017 followed by a peak in 2018.
FCFE Volatility and Variability
In contrast to operating cash flows, FCFE exhibited extreme instability. The metric shifted from positive values in 2015 and 2016 to a deficit of US$ 853 million in 2017. A sharp recovery occurred in 2018, reaching a peak of US$ 2,257 million, before returning to a negative position of US$ 720 million in 2019.
Analysis of Cash Flow Divergence
The lack of correlation between the stable operating cash flows and the erratic FCFE suggests that the swings in equity-available cash were driven by factors external to core operations, such as fluctuations in capital expenditures or net debt movements. The significant shifts indicate an inconsistent cycle of investment and financing activities relative to the steady operational baseline.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Price to FCFE Ratio, Current

Kinder Morgan Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 2,261,487,090
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) (720)
FCFE per share -0.32
Current share price (P) 15.71
Valuation Ratio
P/FCFE —
Benchmarks
P/FCFE, Competitors1
Chevron Corp. 18.73
ConocoPhillips 25.71
ExxonMobil Holdings Corp. 28.49

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

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Kinder Morgan Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
No. shares of common stock outstanding1 2,265,063,459 2,263,656,419 2,206,066,684 2,232,438,943 2,231,555,976
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 (720) 2,257 (853) 455 583
FCFE per share3 -0.32 1.00 -0.39 0.20 0.26
Share price1, 4 21.81 18.02 17.24 22.48 15.62
Valuation Ratio
P/FCFE5 — 18.07 — 110.30 59.79
Benchmarks
P/FCFE, Competitors6
Chevron Corp. — — — — —
ConocoPhillips — — — — —
ExxonMobil Holdings 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 Data adjusted for splits and stock dividends.

2 See details »

3 2019 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= -720,000,000 ÷ 2,265,063,459 = -0.32

4 Closing price as at the filing date of Kinder Morgan Inc. Annual Report.

5 2019 Calculation
P/FCFE = Share price ÷ FCFE per share
= 21.81 ÷ -0.32 = —

6 Click competitor name to see calculations.


An analysis of the Price to Free Cash Flow to Equity (P/FCFE) ratio reveals extreme volatility and inconsistency in valuation multiples over the period from 2015 to 2019. The instability of the ratio is primarily driven by fluctuations in the underlying Free Cash Flow to Equity per share, which transitioned between positive and negative values multiple times.

Share Price Trends
The share price exhibited a non-linear trajectory, rising from 15.62 USD in 2015 to a peak of 22.48 USD in 2016. Following a decline to 17.24 USD in 2017, a gradual recovery was observed, with the price ending the period at 21.81 USD in 2019.
Free Cash Flow to Equity (FCFE) per Share
FCFE per share demonstrated significant instability. After a decline from 0.26 USD in 2015 to 0.20 USD in 2016, the figure turned negative in 2017 (-0.39 USD). A substantial recovery occurred in 2018, reaching a peak of 1.00 USD, before reverting to a negative value of -0.32 USD in 2019. This pattern suggests erratic cash flow generation or inconsistent capital expenditure requirements.
P/FCFE Ratio Interpretation
The P/FCFE ratio experienced sharp fluctuations. Between 2015 and 2016, the ratio nearly doubled from 59.79 to 110.30, indicating that the share price increased while cash flow per share diminished. The ratio became non-meaningful in 2017 and 2019 due to negative FCFE. In 2018, the ratio contracted significantly to 18.07, the lowest point in the series, which was the direct result of the surge in FCFE per share to 1.00 USD.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?