investorscraft@gmail.com

Intrinsic Value of CrossAmerica Partners LP (CAPL)

Previous Close$20.71
Intrinsic Value
Upside potential
Previous Close
$20.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CrossAmerica Partners LP operates as a wholesale distributor of motor fuels, serving convenience stores and retail fuel stations across the United States. The company primarily generates revenue through fuel distribution, leasing properties to operators, and providing ancillary services such as site maintenance and supply chain management. Its vertically integrated model allows it to capture margins across the fuel distribution value chain, from procurement to retail. CrossAmerica holds a strong regional presence, particularly in the Northeast and Midwest, where it benefits from long-term contracts with established operators. The company’s market position is reinforced by its strategic relationships with major fuel suppliers and its ability to leverage economies of scale in logistics. While the industry faces challenges such as fluctuating fuel prices and regulatory pressures, CrossAmerica’s diversified revenue streams and operational efficiency provide resilience. Its focus on high-traffic locations and recurring lease income further stabilizes cash flows, positioning it as a reliable player in a competitive sector.

Revenue Profitability And Efficiency

CrossAmerica reported revenue of $4.1 billion for FY 2024, with net income of $19.9 million, reflecting a net margin of approximately 0.5%. The diluted EPS stood at $0.52, indicating modest profitability. Operating cash flow was $87.8 million, while capital expenditures totaled $26.3 million, suggesting disciplined reinvestment. The company’s ability to maintain positive cash flow despite thin margins underscores its operational efficiency in a volatile fuel market.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by the low-margin nature of fuel distribution, though its asset-light leasing model contributes stable income. Capital efficiency is evident in its manageable capex relative to operating cash flow, with a focus on maintaining and upgrading existing assets rather than aggressive expansion. This prudent approach supports steady returns while mitigating risks associated with commodity price swings.

Balance Sheet And Financial Health

CrossAmerica’s balance sheet shows $3.4 million in cash and equivalents against total debt of $908.6 million, indicating a leveraged position. However, its ability to generate consistent operating cash flow helps service debt obligations. The company’s financial health hinges on maintaining stable fuel margins and lease income, which are critical to meeting its debt covenants and sustaining liquidity.

Growth Trends And Dividend Policy

Growth has been modest, with revenue stability offset by margin pressures. The company’s dividend payout of $2.11 per share reflects a high yield, appealing to income-focused investors. However, sustainability depends on maintaining cash flow adequacy, given the cyclicality of fuel markets. CrossAmerica’s growth strategy emphasizes operational efficiency and selective acquisitions rather than aggressive expansion.

Valuation And Market Expectations

The market likely prices CrossAmerica as a yield play, given its high dividend and stable cash flows. Valuation metrics may reflect skepticism about long-term growth due to industry headwinds, but the company’s asset-light model and contractual revenue streams provide a floor. Investor expectations are balanced between income reliability and exposure to fuel price volatility.

Strategic Advantages And Outlook

CrossAmerica’s strategic advantages include its diversified revenue streams, long-term customer contracts, and regional market density. The outlook remains cautious but stable, with the company well-positioned to navigate fuel market fluctuations. Focus on cost control and leveraging its distribution network will be key to sustaining profitability and shareholder returns in a challenging environment.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount