Previous Close | $20.71 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |