investorscraft@gmail.com

Intrinsic ValuePhillips 66 (0KHZ.L)

Previous Close£142.13
Intrinsic Value
Upside potential
Previous Close
£142.13

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

Phillips 66 is a diversified energy manufacturing and logistics company operating across four key segments: Midstream, Chemicals, Refining, and Marketing and Specialties (M&S). The Midstream segment focuses on the transportation, storage, and processing of crude oil, natural gas, and refined products, leveraging an extensive infrastructure network. The Chemicals segment produces olefins, aromatics, and specialty chemicals, serving industrial and consumer markets. The Refining segment operates 12 refineries in the U.S. and Europe, converting crude oil into gasoline, distillates, and renewable fuels. The M&S segment markets refined products and manufactures specialty lubricants, positioning the company as a vertically integrated player in the energy value chain. Phillips 66 benefits from its scale, diversified revenue streams, and strategic assets, which provide resilience against commodity price volatility. Its focus on midstream and chemicals, which are less cyclical than refining, enhances its market positioning. The company’s integrated model allows it to capture margins across the energy spectrum, while its investments in renewable fuels and specialty chemicals align with long-term industry trends toward sustainability and higher-value products.

Revenue Profitability And Efficiency

Phillips 66 reported revenue of $143.2 billion for the period, with net income of $2.1 billion, reflecting the cyclical nature of the energy sector. The company’s diluted EPS stood at $4.99, while operating cash flow was robust at $4.2 billion, underscoring its ability to generate liquidity. Capital expenditures totaled $1.9 billion, indicating disciplined reinvestment in core operations and growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified segments, with Chemicals and Midstream providing stable cash flows. Phillips 66’s capital efficiency is evident in its ability to maintain profitability despite refining margin fluctuations. The $4.2 billion in operating cash flow highlights strong underlying business performance, though net income remains sensitive to commodity price swings.

Balance Sheet And Financial Health

Phillips 66 maintains a solid balance sheet with $1.7 billion in cash and equivalents, offset by $20.1 billion in total debt. The company’s leverage is manageable given its cash flow generation and asset base. Its liquidity position supports ongoing operations and strategic investments, though debt levels warrant monitoring in a rising interest rate environment.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, with a dividend per share of $4.65. Growth is driven by midstream expansions and renewable fuel investments, aligning with energy transition trends. Phillips 66’s ability to sustain dividends hinges on refining margins and chemical segment performance, which are subject to macroeconomic conditions.

Valuation And Market Expectations

With a market capitalization of $45.7 billion and a beta of 0.99, Phillips 66 is viewed as a relatively stable energy play. The stock’s valuation reflects expectations of steady cash flows from midstream and chemicals, balanced by refining volatility. Investors likely price in moderate growth, with a focus on operational efficiency and capital returns.

Strategic Advantages And Outlook

Phillips 66’s integrated model and diversified assets provide competitive advantages, particularly in midstream and chemicals. The company is well-positioned to benefit from energy demand recovery and renewable fuel adoption. However, its outlook remains tied to commodity prices and regulatory developments. Strategic investments in sustainability and efficiency will be critical for long-term value creation.

Sources

Company filings, Bloomberg

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