investorscraft@gmail.com

Intrinsic ValueInter Pipeline Ltd. (IPL.TO)

Previous Close$19.12
Intrinsic Value
Upside potential
Previous Close
$19.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Inter Pipeline Ltd. operates as a key midstream energy company specializing in petroleum transportation, storage, and natural gas liquids (NGL) processing across Canada and Europe. The company’s diversified operations span four segments: Oil Sands Transportation, Conventional Oil Pipelines, NGL Processing, and Bulk Liquid Storage. Its extensive infrastructure includes over 7,200 kilometers of pipelines and 37 million barrels of storage capacity, positioning it as a critical logistics provider in North America’s energy sector. The company’s revenue model is anchored in fee-based contracts, ensuring stable cash flows from long-term transportation and processing agreements. Its NGL Processing segment adds value by fractionating raw natural gas into ethane, propane, and other products, serving both energy and petrochemical markets. Inter Pipeline’s strategic assets, such as the Heartland Petrochemical Complex, enhance its competitive edge in the midstream space. The company maintains a strong market position due to its integrated infrastructure, regulatory advantages, and focus on operational efficiency. Its diversified geographic footprint mitigates regional risks while catering to growing demand for energy logistics and storage solutions.

Revenue Profitability And Efficiency

In FY 2020, Inter Pipeline reported revenue of CAD 2.40 billion, with net income of CAD 359 million, reflecting a net margin of approximately 15%. Operating cash flow stood at CAD 711.8 million, though significant capital expenditures (CAD 1.15 billion) impacted free cash flow. The company’s fee-based revenue model provides stability, but profitability was tempered by high leverage and ongoing investments in growth projects.

Earnings Power And Capital Efficiency

Inter Pipeline’s diluted EPS of CAD 0.84 in FY 2020 underscores its earnings capacity, supported by steady cash flows from transportation and storage operations. However, capital efficiency remains constrained by heavy investments, including the Heartland Petrochemical Complex. The company’s ability to generate returns hinges on completing high-ROIC projects and optimizing existing assets.

Balance Sheet And Financial Health

The company’s balance sheet reflects CAD 40.1 million in cash and equivalents against total debt of CAD 6.93 billion, indicating elevated leverage. This debt load, while manageable given stable cash flows, limits financial flexibility. Asset-heavy operations necessitate sustained capital discipline to maintain credit metrics.

Growth Trends And Dividend Policy

Inter Pipeline paused dividends in FY 2020 to preserve liquidity amid capital-intensive projects. Growth is driven by organic expansions like Heartland, though near-term cash flows are prioritized over shareholder returns. Long-term prospects depend on energy demand recovery and successful project execution.

Valuation And Market Expectations

With a market cap of CAD 8.21 billion, Inter Pipeline trades at a premium to peers, reflecting its strategic assets and growth potential. Investors likely anticipate improved cash flows post-Heartland completion, though execution risks and energy market volatility remain key considerations.

Strategic Advantages And Outlook

Inter Pipeline’s integrated infrastructure and fee-based revenue model provide resilience in volatile energy markets. The Heartland project could diversify earnings into petrochemicals, but near-term challenges include debt management and energy transition risks. The company’s outlook hinges on operational execution and macroeconomic recovery in the energy sector.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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