investorscraft@gmail.com

Intrinsic ValueGenesis Energy, L.P. (GEL)

Previous Close$16.61
Intrinsic Value
Upside potential
Previous Close
$16.61

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

Genesis Energy, L.P. operates as a diversified midstream energy company, primarily focused on the transportation, storage, and processing of crude oil, natural gas, and related products. The company’s operations span key energy hubs in the Gulf Coast region, leveraging strategic infrastructure assets such as pipelines, storage terminals, and processing facilities. Its revenue model is anchored in fee-based contracts, providing stability amid commodity price volatility. Genesis Energy serves a broad clientele, including major oil producers, refiners, and industrial end-users, positioning itself as a critical link in the energy supply chain. The company’s market position is reinforced by its integrated asset network, which enhances operational efficiency and customer stickiness. While it faces competition from larger midstream players, Genesis Energy differentiates itself through niche expertise in complex logistics and tailored solutions for regional markets. The energy sector’s cyclicality and regulatory pressures remain key challenges, but the company’s focus on long-term contracts and infrastructure resilience mitigates some of these risks.

Revenue Profitability And Efficiency

Genesis Energy reported revenue of $2.97 billion for FY 2024, reflecting its scale in midstream operations. However, the company posted a net loss of $63.9 million, with diluted EPS of -$1.24, indicating profitability challenges amid elevated costs or one-time impairments. Operating cash flow stood at $391.9 million, suggesting underlying cash generation capability, though capital expenditures of $587.1 million highlight significant reinvestment needs.

Earnings Power And Capital Efficiency

The negative net income and EPS figures point to strained earnings power, likely due to high leverage or operational inefficiencies. Operating cash flow coverage of capital expenditures appears tight, with a deficit of $195.2 million, signaling potential liquidity constraints or aggressive growth spending. The company’s ability to improve capital efficiency will depend on optimizing asset utilization and managing debt costs.

Balance Sheet And Financial Health

Genesis Energy’s balance sheet shows $10.7 million in cash against total debt of $4.11 billion, underscoring a highly leveraged position. The debt-heavy structure raises concerns about financial flexibility, particularly in a rising interest rate environment. Investors should monitor covenant compliance and refinancing risks, as the company’s ability to service debt hinges on stable cash flows from its midstream assets.

Growth Trends And Dividend Policy

Despite profitability challenges, Genesis Energy maintained a dividend of $0.66 per share, reflecting a commitment to shareholder returns. Growth prospects are tied to expansion projects and volume recovery in energy markets, though high capex demands may limit near-term dividend increases. The company’s trajectory will depend on balancing reinvestment with deleveraging efforts.

Valuation And Market Expectations

The market likely prices Genesis Energy with skepticism due to its negative earnings and high leverage. Valuation metrics may emphasize EV/EBITDA given the capital-intensive nature of midstream operations. Investor sentiment will hinge on improving profitability and reducing debt, with any positive operational catalysts potentially driving re-rating.

Strategic Advantages And Outlook

Genesis Energy’s strategic advantages lie in its integrated infrastructure and fee-based revenue model, which provide cash flow stability. However, the outlook remains cautious due to leverage and sector headwinds. Success will depend on executing growth projects efficiently, managing debt, and navigating energy transition risks. The company’s niche positioning could offer resilience if energy demand remains robust.

Sources

Company filings (10-K), CIK 0001022321

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