investorscraft@gmail.com

Intrinsic ValuePBF Energy Inc. (0KE0.L)

Previous Close£33.16
Intrinsic Value
Upside potential
Previous Close
£33.16

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

PBF Energy Inc. operates as a key player in the U.S. refining sector, specializing in the production and distribution of petroleum products. The company’s operations span six refineries across strategic U.S. regions, including the Northeast, Midwest, Gulf Coast, and West Coast, enabling it to serve diverse markets with gasoline, diesel, jet fuel, and petrochemical feedstocks. Its logistics segment complements refining by offering terminaling, storage, and transportation services, enhancing supply chain efficiency. PBF Energy competes in a cyclical and capital-intensive industry, where margins are heavily influenced by crude oil price volatility and regulatory pressures. Despite these challenges, the company maintains a competitive edge through its geographically diversified asset base and operational flexibility, allowing it to adjust production in response to market conditions. Its focus on unbranded fuels and niche products like asphalt and lubricants further differentiates it from larger integrated oil majors.

Revenue Profitability And Efficiency

PBF Energy reported revenue of $33.1 billion for the period, reflecting its scale in the refining sector. However, the company posted a net loss of $533.8 million, with diluted EPS of -$4.6, underscoring margin pressures from volatile feedstock costs and weaker demand. Operating cash flow stood at $43.4 million, indicating limited liquidity generation amid challenging market conditions. Capital expenditures were negligible, suggesting a cautious approach to growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight the cyclical pressures facing independent refiners, with profitability constrained by narrow crack spreads and elevated operating costs. PBF Energy’s capital efficiency remains under scrutiny, as its asset-heavy model requires sustained maintenance spending. The lack of significant capex signals a focus on preserving liquidity rather than expansion, which may limit future earnings upside without improved refining margins.

Balance Sheet And Financial Health

PBF Energy’s balance sheet shows $536.1 million in cash against $2.31 billion in total debt, indicating moderate leverage. The debt load, while manageable, could strain flexibility if refining margins remain depressed. The company’s liquidity position is supported by its cash reserves, but sustained losses may necessitate further debt management or cost-cutting measures to maintain financial stability.

Growth Trends And Dividend Policy

Growth prospects are tied to refining margin recovery and operational efficiency gains, with limited near-term expansion plans. The company pays a dividend of $1.075 per share, signaling a commitment to shareholder returns despite earnings volatility. However, dividend sustainability depends on improved profitability and cash flow generation in a historically unpredictable industry.

Valuation And Market Expectations

With a market cap of $2.38 billion and a beta of 0.76, PBF Energy is viewed as a moderately defensive play within the energy sector. Investors appear to price in cyclical risks, with valuation reflecting subdued expectations for margin recovery. The stock’s performance will likely hinge on crude oil dynamics and regional demand trends in its key operating markets.

Strategic Advantages And Outlook

PBF Energy’s strategic advantages lie in its diversified refinery footprint and logistical capabilities, which provide resilience against regional market disruptions. The outlook remains cautious, as the company navigates energy transition headwinds and regulatory uncertainties. Success will depend on its ability to optimize operations and adapt to evolving fuel demand patterns, particularly in transportation and industrial sectors.

Sources

Company filings, market data

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