Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: KMI stock price vs KRC: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at KRC's multiple
Needs KRC P/E.
Implied fair value · at KMI's multiple
Needs KMI P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: KMI FY 2025 (ended Dec 31, 2025) · KRC FY 2025 (ended Dec 31, 2025).
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
KINDER MORGAN, INC. · implied price per share
Bear
$13.61
Base
$16.01
Bull
$18.42
KILROY REALTY CORP · implied price per share
Bear
$22.17
Base
$26.08
Bull
$30.00
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.03x
0.41x
Net debt / EBITDA
Leverage against operating earnings
4.03x
3.53x
Cash and equivalents
Liquid reserves on the balance sheet
$988.00M
$207.28M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
WILLIAMS COMPANIES, INC.
KMI vs WMB
ONEOK INC /NEW/
KMI vs OKE
ENBRIDGE INC
KMI vs ENB
New Fortress Energy Inc.
KMI vs NFE
BXP, Inc.
KMI vs BXP
ALEXANDRIA REAL ESTATE EQUITIES, INC.
KMI vs ARE
SL GREEN REALTY CORP
KMI vs SLG
HIGHWOODS PROPERTIES, INC.
KMI vs HIW
Douglas Emmett Inc
KMI vs DEI
$32.00B
$2.24B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
Live quote
