SafetyMargin.ioSafetyMargin.io
BlogWatchlistCompare
Compare Stocks › KMI vs LLY

Kinder Morgan, Inc. (KMI) vs Eli Lilly and Company (LLY): Which Is the Better Buy in 2026?

As of 2026-08-03, KMI is overvalued at $32, with a DCF intrinsic value of $7 and a margin of safety of -340%. LLY is undervalued at $1149, with an intrinsic value of $1529604356065 and a margin of safety of 100%. Of the two, LLY has the wider margin of safety.

KMI
Kinder Morgan, Inc.
$32.18
VS
LLY
Eli Lilly and Company
$1148.84

Rewards

KMI
    LLY
    • ★Eli Lilly and Company has maintained ROIC above 15% for 4 consecutive years, indicating a durable competitive advantage.
    • ★Gross margin of 82.8% indicates strong pricing power — typical of businesses with significant intellectual property or brand strength.
    • ★Eli Lilly and Company scores 73/100 on the Economic Moat Score (Wide Moat), with roic consistency as the strongest competitive dimension.

    Risks

    KMI
    • ⚠PEG ratio of 3.50 indicates the stock is expensive relative to its expected growth — the market may be pricing in more growth than analysts project.
    • ⚠Net debt/EBITDA of 4.2x indicates heavy leverage — it would take over 4 years of EBITDA to pay off net debt.
    • ⚠Altman Z-Score of 1.14 places the company in the distress zone — financial patterns resemble those of companies that experienced bankruptcy.
    LLY
    • ⚠Insiders have sold $18.6M worth of stock in the past 3 months — significant insider liquidation.

    Key Valuation Metrics

    Learn more →
    KMI
    LLY
    Valuation
    $2.89B
    Free Cash Flow
    $9.16B
    4.03%
    FCF Yield
    N/A
    20.76
    Trailing P/E
    40.81
    20.92
    Forward P/E
    25.48
    Quality & Moat
    6.53%
    ROIC
    37.80%
    10.99%
    ROE
    107.46%
    49.41%
    Gross Margin
    82.83%
    3.50
    PEG Ratio
    1.61
    Balance Sheet Safety
    0.98
    Net Debt / Equity
    1.22
    N/A
    Interest Coverage
    N/A
    4.23
    Net Debt / EBITDA
    1.05
    3.67%
    Dividend Yield
    0.60%
    KMI: 4Ties: 1LLY: 6
    KMILLY

    Historical Fundamentals

    Learn more →
    KMI

    Price ÷ Earnings Per Share — how many years of current earnings you're paying for at today's price. Lower P/E may indicate undervaluation. The dashed forward point is the forward P/E — today's price ÷ analyst consensus EPS.

    LLY

    Price ÷ Earnings Per Share — how many years of current earnings you're paying for at today's price. Lower P/E may indicate undervaluation. The dashed forward point is the forward P/E — today's price ÷ analyst consensus EPS.

    Price ÷ Earnings Per Share — how many years of current earnings you're paying for at today's price. Lower P/E may indicate undervaluation. The dashed forward point is the forward P/E — today's price ÷ analyst consensus EPS.

    $1 Retained Earnings Test

    Learn more →
    KMI
    $55.46
    created per $1 retained over 3 years
    Exceptional Value Creator
    Σ Retained
    $370.0M
    Δ Market Cap
    +$20.52B
    Buffett's "$1 Test": For every $1 of earnings retained, has management created at least $1 of market value?
    > $1 created per $1 retained = Value Creator · < $1 created = Value Destroyer
    LLY
    $0.00
    created per $1 retained over 3 years
    Value Destroyer
    Σ Retained
    $22.34B
    Δ Market Cap
    +$708.84
    Buffett's "$1 Test": For every $1 of earnings retained, has management created at least $1 of market value?
    > $1 created per $1 retained = Value Creator · < $1 created = Value Destroyer

    Buffett's "$1 Test": For every $1 of earnings retained, has management created at least $1 of market value?
    > $1 created per $1 retained = Value Creator · < $1 created = Value Destroyer

    Discounted Cash Flow (DCF) Analysis

    Learn more →
    KMI
    340.0% Overvalued
    Price is 340.0% above estimated fair value
    Current Price: $32.18
    Fair Value: $7.31
    Strongly undervalued
    Undervalued
    Fairly valued
    Overvalued
    Strongly overvalued
    LLY
    100.0% Margin of Safety
    Price is 100.0% below estimated fair value
    Current Price: $1148.84
    Fair Value: $1529604356065.14
    Strongly undervalued
    Undervalued
    Fairly valued
    Overvalued
    Strongly overvalued

    Reverse DCF — Market-Implied Growth

    Learn more →
    KMI

    What growth rate is the market pricing in at $32?

    +15.7%
    Market-Implied FCF Growth Rate

    Market pricing in significantly higher growth than history — aggressive.

    LLY

    What growth rate is the market pricing in at $1149?

    -30.0%
    Market-Implied Owner Earnings Growth
    Standard FCF implies -15.1%

    The market implies -30.0% Owner Earnings growth, below historical trends — potential opportunity.

    Standard FCF implies a more demanding -15.1%, reflecting heavy growth investment expected to generate future returns.

    Economic Moat Score

    Learn more →
    KMI
    32/100
    No Moat
    70+ Wide · 40-69 Narrow · <40 None

    No durable moat detected, though margin stability shows some competitive positioning. The business lacks consistent evidence of sustainable advantages.

    Composite score measuring competitive advantage durability across four dimensions: returns above cost of capital, pricing power stability, revenue predictability, and capital efficiency. Based on 4 years of fundamental data.
    LLY
    73/100
    Wide Moat
    70+ Wide · 40-69 Narrow · <40 None

    Wide moat driven primarily by roic consistency. Reinvestment Efficiency is the area most vulnerable to competitive pressure.

    Composite score measuring competitive advantage durability across four dimensions: returns above cost of capital, pricing power stability, revenue predictability, and capital efficiency. Based on 5 years of fundamental data.

    Forensic Accounting

    Learn more →
    KMI
    -2.51
    Unlikely Manipulator
    Above -1.78 = likely manipulator · -2.22 to -1.78 = grey zone

    M-Score Trend

    Beneish's 8-variable model estimates the probability of earnings manipulation. An M-Score above -1.78 signals elevated risk — companies in this range have historically been 3-5× more likely to be manipulating earnings. Scores between -2.22 and -1.78 fall in a grey zone warranting further investigation.
    LLY
    -1.83
    Possible Manipulator
    Above -1.78 = likely manipulator · -2.22 to -1.78 = grey zone

    M-Score Trend

    Beneish's 8-variable model estimates the probability of earnings manipulation. An M-Score above -1.78 signals elevated risk — companies in this range have historically been 3-5× more likely to be manipulating earnings. Scores between -2.22 and -1.78 fall in a grey zone warranting further investigation.

    Beneish's 8-variable model estimates the probability of earnings manipulation. An M-Score above -1.78 signals elevated risk — companies in this range have historically been 3-5× more likely to be manipulating earnings. Scores between -2.22 and -1.78 fall in a grey zone warranting further investigation.

    Ownership Breakdown

    Learn more →
    KMI
    Insiders 12.7%Institutions 70.9%Retail & Other 16.4%
    No. of Institutional Holders2,269
    High insider ownership aligns management incentives with shareholders — a key signal in Buffett-style analysis. Institutional concentration can indicate smart-money conviction but also crowding risk.
    LLY
    Insiders 0.2%Institutions 85.1%Retail & Other 14.8%
    No. of Institutional Holders5,685
    High insider ownership aligns management incentives with shareholders — a key signal in Buffett-style analysis. Institutional concentration can indicate smart-money conviction but also crowding risk.

    High insider ownership aligns management incentives with shareholders. Institutional concentration can indicate smart-money conviction but also crowding risk.

    Insider Buying Activity

    Learn more →
    KMI
    0
    Buys (3M)
    3
    Buys (12M)
    Total value (12M): $26.17M
    SMITH WILLIAM A
    Director
    $89,236
    @ $29.75 · 2026-02-02
    CHRONIS AMY W
    Director
    $112,443
    @ $26.23 · 2025-10-31
    KINDER RICHARD D
    Officer, Director and Beneficial Owner
    $25.96M
    @ $25.96 · 2025-10-27
    CHRONIS AMY W
    Director
    $75,059
    @ $27.21 · 2025-07-28
    CHRONIS AMY W
    Director
    $55,790
    @ $24.90 · 2024-11-05
    Open market purchases · includes direct & indirect ownership · excludes option exercises
    LLY
    0
    Buys (3M)
    8
    Buys (12M)
    Total value (12M): $4.54M
    MONTARCE LUCAS E
    Chief Financial Officer
    $494,627
    @ $691.79 · 2025-08-15
    ALVAREZ RALPH
    Director
    $500,473
    @ $660.25 · 2025-08-13
    VAN NAARDEN JACOB S.
    Officer
    $647,360
    @ $647.36 · 2025-08-13
    SULZBERGER GABRIELLE
    Director
    $75,018
    @ $641.18 · 2025-08-12
    FYRWALD J. ERIK
    Director
    $1.01M
    @ $642.33 · 2025-08-12
    RICKS DAVID A
    Chief Executive Officer
    $1.05M
    @ $644.77 · 2025-08-12
    SKOVRONSKY DANIEL
    Officer
    $634,405
    @ $634.40 · 2025-08-12
    JACKSON JAMERE
    Director
    $127,913
    @ $639.57 · 2025-08-08
    Open market purchases · includes direct & indirect ownership · excludes option exercises

    Open market purchases · includes direct & indirect ownership · excludes option exercises.

    Insider Selling Activity

    Learn more →
    KMI
    5
    Sells (3M)
    22
    Sells (12M)
    Total value (12M): $5.92M
    GARTHWAITE MICHAEL P
    Officer
    $50,400
    @ $32.52 · 2026-07-16
    SCHLOSSER JOHN W
    Officer
    $196,720
    @ $31.90 · 2026-07-06
    GARTHWAITE MICHAEL P
    Officer
    $48,727
    @ $31.44 · 2026-06-16
    SCHLOSSER JOHN W
    Officer
    $196,264
    @ $31.83 · 2026-06-05
    GARTHWAITE MICHAEL P
    Officer
    $52,151
    @ $33.65 · 2026-05-18
    SCHLOSSER JOHN W
    Officer
    $199,840
    @ $32.41 · 2026-05-05
    GARTHWAITE MICHAEL P
    Divisional Officer
    $49,168
    @ $31.72 · 2026-04-16
    SCHLOSSER JOHN W
    Officer
    $203,071
    @ $32.93 · 2026-04-06
    GARTHWAITE MICHAEL P
    Officer
    $51,609
    @ $33.30 · 2026-03-16
    SCHLOSSER JOHN W
    Officer
    $207,640
    @ $33.67 · 2026-03-05
    ASHLEY ANTHONY B
    Officer
    $255,560
    @ $31.95 · 2026-02-17
    SCHLOSSER JOHN W
    Officer
    $185,523
    @ $30.09 · 2026-02-05
    MICHELS DAVID PATRICK
    Chief Financial Officer
    $600,000
    @ $30.00 · 2026-01-22
    SCHLOSSER JOHN W
    Officer
    $169,491
    @ $27.49 · 2026-01-05
    SCHLOSSER JOHN W
    Officer
    $171,476
    @ $27.81 · 2025-12-05
    SCHLOSSER JOHN W
    Officer
    $166,482
    @ $27.00 · 2025-11-10
    SCHLOSSER JOHN W
    Officer
    $173,709
    @ $28.17 · 2025-10-06
    GRAHMANN KEVIN P
    Officer
    $658,908
    @ $27.61 · 2025-09-15
    SCHLOSSER JOHN W
    Officer
    $166,482
    @ $27.00 · 2025-09-08
    SANDERS DAX A
    Officer
    $814,999
    @ $27.05 · 2025-08-11
    SCHLOSSER JOHN W
    Officer
    $171,446
    @ $27.81 · 2025-08-05
    MICHELS DAVID PATRICK
    Chief Financial Officer
    $1.13M
    @ $28.19 · 2025-08-04
    MODY SITAL K
    Officer
    $1.27M
    @ $27.96 · 2025-08-01
    MARTIN THOMAS A
    President
    $508,676
    @ $28.26 · 2025-06-04
    MARTIN THOMAS A
    President
    $496,255
    @ $27.57 · 2025-05-07
    MARTIN THOMAS A
    President
    $479,018
    @ $26.61 · 2025-03-05
    SCHLOSSER JOHN W
    Officer
    $2.01M
    @ $26.65 · 2025-02-18
    MARTIN THOMAS A
    President
    $498,521
    @ $27.70 · 2025-02-05
    MARTIN THOMAS A
    President
    $502,294
    @ $27.91 · 2025-01-02
    MARTIN THOMAS A
    President
    $492,079
    @ $27.34 · 2024-12-04
    MARTIN THOMAS A
    President
    $502,530
    @ $26.28 · 2024-11-06
    SANDERS DAX A
    Officer
    $1.11M
    @ $21.00 · 2024-08-14
    Direct ownership only · excludes indirect, option exercises, planned (10b5-1) sales & derivatives
    LLY
    2
    Sells (3M)
    40
    Sells (12M)
    Total value (12M): $3.63B
    YUFFA ILYA
    Officer
    $2.88M
    @ $1150.77 · 2026-06-10
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $15.75M
    @ $995.36 · 2026-05-06
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $322.38M
    @ $1103.48 · 2026-01-07
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $1.51M
    @ $1085.01 · 2026-01-05
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $3.90M
    @ $1085.04 · 2025-12-29
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $2.85M
    @ $1085.17 · 2025-12-24
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $260,409
    @ $1085.04 · 2025-12-23
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $161.08M
    @ $1095.35 · 2025-11-25
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $17.34M
    @ $1109.30 · 2025-11-25
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $152.06M
    @ $1068.52 · 2025-11-24
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $111.50M
    @ $1058.66 · 2025-11-21
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $39.07M
    @ $1051.66 · 2025-11-20
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $176.10M
    @ $1051.17 · 2025-11-19
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $62.31M
    @ $1034.78 · 2025-11-18
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $10.19M
    @ $1030.68 · 2025-11-17
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $183.80M
    @ $1030.87 · 2025-11-14
    ZAKROWSKI DONALD A
    Officer
    $1.01M
    @ $1010.50 · 2025-11-13
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $48.02M
    @ $1030.26 · 2025-11-13
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $308.41M
    @ $1011.18 · 2025-11-12
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $279.35M
    @ $986.64 · 2025-11-11
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $16.41M
    @ $972.52 · 2025-11-10
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $167.09M
    @ $933.26 · 2025-11-05
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $38.47M
    @ $951.56 · 2025-11-05
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $479,038
    @ $910.72 · 2025-11-04
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $266.65M
    @ $888.83 · 2025-11-03
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $260.17M
    @ $863.35 · 2025-10-31
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $3.16M
    @ $863.24 · 2025-10-10
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $9.04M
    @ $852.49 · 2025-10-09
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $86.23M
    @ $850.27 · 2025-10-08
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $22.72M
    @ $848.01 · 2025-10-07
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $137.04M
    @ $850.22 · 2025-10-06
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $161.22M
    @ $837.93 · 2025-10-03
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $92.50M
    @ $821.55 · 2025-10-02
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $107.36M
    @ $794.15 · 2025-10-01
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $177.29M
    @ $821.47 · 2025-10-01
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $86.79M
    @ $763.39 · 2025-09-30
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $18.06M
    @ $763.09 · 2025-09-19
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $81.53M
    @ $764.65 · 2025-09-18
    ZAKROWSKI DONALD A
    Officer
    $734,930
    @ $734.93 · 2025-08-28
    YUFFA ILYA
    Officer
    $783,762
    @ $627.01 · 2025-08-11
    LILLY ENDOWMENT, INC.
    Beneficial Owner of more than 10% of a Class of Security
    $225.42M
    @ $805.07 · 2025-07-24
    ZAKROWSKI DONALD A
    Officer
    $716,410
    @ $716.41 · 2025-05-27
    Direct ownership only · excludes indirect, option exercises, planned (10b5-1) sales & derivatives

    Direct ownership only · excludes indirect, option exercises, planned (10b5-1) sales & derivatives.

    🎭 Mr. Market's Mood

    Learn more →
    KMI
    FearGreed
    😐Neutral(60/100)

    "Market is pricing this stock without strong emotion in either direction"

    Composite sentiment score based on 6 market signals. Inspired by Buffett's "Mr. Market" allegory — fear = potential opportunity, greed = potential risk. Must be used alongside fundamental analysis, not in isolation.
    LLY
    FearGreed
    😐Neutral(59/100)

    "Market is pricing this stock without strong emotion in either direction"

    Composite sentiment score based on 6 market signals. Inspired by Buffett's "Mr. Market" allegory — fear = potential opportunity, greed = potential risk. Must be used alongside fundamental analysis, not in isolation.

    Composite sentiment score based on market signals. Inspired by Buffett’s "Mr. Market" allegory — fear = potential opportunity, greed = potential risk. Must be used alongside fundamental analysis, not in isolation.

    ⚖️ Buffett Signal

    Learn more →
    KMI
    ⚪Awaiting DCF Data

    The Buffett Signal cross-references market sentiment with DCF valuation. Configure the DCF Analysis above to generate a signal.

    DCF Margin of Safety: N/AMr. Market's Mood: Neutral (60)
    LLY
    ⚪Awaiting DCF Data

    The Buffett Signal cross-references market sentiment with DCF valuation. Configure the DCF Analysis above to generate a signal.

    DCF Margin of Safety: N/AMr. Market's Mood: Neutral (59)
    View KMI Full AnalysisView LLY Full Analysis

    Frequently Asked Questions: KMI vs LLY

    Is Kinder Morgan, Inc. or Eli Lilly and Company more undervalued in 2026?▼

    Based on our discounted cash flow model, LLY trades at a 100.0% margin of safety (intrinsic value $1529604356065 vs. price $1149), compared to KMI's -340.0% margin of safety (intrinsic $7 vs. $32).

    Which stock has a wider economic moat, Kinder Morgan, Inc. or Eli Lilly and Company?▼

    LLY scores 73/100 (Wide moat), while KMI scores 32/100 (None moat). The moat score measures competitive advantage durability across ROIC consistency, margin stability, revenue predictability, and reinvestment efficiency.

    Is Kinder Morgan, Inc. in financial distress?▼

    KMI's Altman Z-Score of 1.1 places it in the Distress zone, signaling elevated bankruptcy risk. LLY scores 2.0 (Grey zone). The Altman Z-Score is a five-factor model that predicts insolvency within two years; scores below 1.81 indicate significant distress.

    Which stock has higher return on invested capital, Kinder Morgan, Inc. or Eli Lilly and Company?▼

    LLY earns 37.8% ROIC versus KMI's 6.5%. A higher ROIC means the company generates more profit per dollar of capital employed, a hallmark of durable competitive advantage in Buffett-style analysis.

    Which dividend is safer, Kinder Morgan, Inc.'s or Eli Lilly and Company's?▼

    LLY's dividend earns a safety score of 64/100 (Safe), compared to KMI's 34/100 (Unsafe). LLY has raised its dividend for 3 consecutive years.

    KMI vs LLY: Which Is the Better Buy in 2026? | SafetyMargin.io