COMP <GO>
KMI vs NGG // EV/EBITDA & P/E VALUATION
Kinder Morgan Inc. (NYSE) VS. National Grid Transco PLC National Grid PLC (NYSE) • 15-METRIC TALLY: KMI 7
— NGG 5
▲ EV/EBITDA & P/E VALUATION LEADER: KMI
LAST: $33.87 (-0.29%) • MKT CAP: $75.68B
valuation
14.6x
LAST: $83.95 (-0.30%) • MKT CAP: $88.41B
valuation
21.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (KMI VS. NGG)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | KMI | NGG | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 6.00% | 9.90% | -3.90 | NGG | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 14.6x | 21.0x | -6.40 | KMI | /valuation <GO> |
| Free Cash Flow Yield | 3.82% | 2.21% | +1.61 | KMI | /fcf-yield <GO> |
| Operating Margin | 31.10% | 13.90% | +17.20 | KMI | /operating-margins <GO> |
| Net Profit Margin | 20.10% | 10.90% | +9.20 | KMI | /net-margins <GO> |
| Revenue Growth (YoY) | 12.70% | 23.10% | -10.40 | NGG | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 3.44% | 0.00% | +3.44 | KMI | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.33 | 3.74 | -2.41 | NGG | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 8/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 59.5 | 69.3 | -9.80 | NGG | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 0.99 | 0.88 | +0.11 | KMI | /macro-sensitivity <GO> |
| Forward P/E Multiple | 20.8x | 27.6x | -6.80 | KMI | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $75.68B | $88.41B | -$12.73B | NGG | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | KMI REV | NGG REV | KMI GROSS % | NGG GROSS % | KMI FCF | NGG FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $15.20B | — | — | — | $2.89B | — |
| FY 2024 | $13.48B | — | — | — | $3.01B | — |
| FY 2023 | $13.65B | — | — | — | $5.88B | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
KMI // BETA 0.99
NGG // BETA 0.88