Previous Close | $51.50 |
Intrinsic Value | $1,843.82 |
Upside potential | +3,480% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
10-K filing, company investor relations
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 |