investorscraft@gmail.com

Intrinsic Value of Global Partners LP (GLP)

Previous Close$51.50
Intrinsic Value
Upside potential
Previous Close
$51.50

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

Global Partners LP operates as a midstream logistics and marketing company, specializing in the distribution of petroleum products, renewable fuels, and natural gas. The company generates revenue through its extensive network of terminals, storage facilities, and retail gas stations, primarily in the Northeastern United States. Its vertically integrated model allows it to capture margins across the supply chain, from wholesale distribution to retail sales, positioning it as a key player in regional energy logistics. The company serves a diverse customer base, including commercial, industrial, and residential end-users, leveraging its strategic infrastructure to ensure reliable fuel supply. In addition to traditional fuels, GLP has expanded into renewable energy solutions, aligning with broader industry trends toward sustainability. Its market position is reinforced by long-term contracts and strategic acquisitions, which enhance its competitive moat in a fragmented industry. The partnership structure provides tax advantages but also exposes it to commodity price volatility, requiring disciplined risk management.

Revenue Profitability And Efficiency

Global Partners reported revenue of $17.2 billion for FY 2024, with net income of $107.7 million, reflecting a net margin of approximately 0.6%. The diluted EPS stood at $3.14, indicating modest profitability relative to its revenue scale. Operating cash flow was $31.6 million, overshadowed by capital expenditures of $215.1 million, suggesting significant reinvestment needs. The company’s efficiency metrics are influenced by commodity price swings and operational leverage in its logistics network.

Earnings Power And Capital Efficiency

The partnership’s earnings power is tempered by thin margins inherent to the energy distribution sector, though its asset-light terminal operations provide stability. Capital efficiency appears constrained, with high capex relative to operating cash flow, likely directed toward infrastructure upgrades or acquisitions. The diluted EPS of $3.14 underscores moderate earnings generation, with returns heavily tied to volume throughput and fuel spreads.

Balance Sheet And Financial Health

GLP’s balance sheet shows $8.2 million in cash against total debt of $2.03 billion, indicating a leveraged position common in midstream entities. The debt load may constrain financial flexibility, though it is typical for capital-intensive logistics businesses. The partnership’s ability to service debt hinges on stable cash flows from its diversified operations and contracted revenue streams.

Growth Trends And Dividend Policy

Growth is likely driven by organic volume increases and strategic acquisitions, though capex demands may limit near-term cash returns. The dividend payout of $2.935 per share reflects a commitment to unitholders, supported by distributable cash flow. However, sustainability depends on maintaining stable fuel margins and managing leverage, with limited visibility into long-term dividend growth.

Valuation And Market Expectations

The market likely values GLP based on distributable cash flow and its yield profile, with modest earnings multiples reflecting sector norms. Investors may weigh its regional dominance against exposure to energy price volatility and regulatory risks. The partnership’s unit price could be sensitive to shifts in fuel demand and interest rates affecting its cost of capital.

Strategic Advantages And Outlook

GLP’s strategic advantages include its integrated logistics network and foothold in renewable fuels, positioning it for energy transition opportunities. However, the outlook is cautious, balancing growth potential with cyclical industry risks. Execution on cost control and disciplined capex will be critical to sustaining distributions and deleveraging over time.

Sources

10-K filing, company investor relations

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