investorscraft@gmail.com

Intrinsic ValuePlains GP Holdings, L.P. (PAGP)

Previous Close$20.48
Intrinsic Value
Upside potential
Previous Close
$20.48

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

Plains GP Holdings, L.P. operates as a midstream energy infrastructure provider, specializing in the transportation, storage, and marketing of crude oil, natural gas liquids (NGLs), and refined products. The company’s revenue model is anchored in fee-based contracts, which provide stable cash flows by charging customers for the use of its extensive pipeline and terminal networks. Plains GP serves key North American energy basins, including the Permian, Eagle Ford, and Bakken, positioning itself as a critical link between producers and end markets. The company’s diversified asset base and strategic partnerships enhance its resilience to commodity price volatility. Plains GP’s market position is strengthened by its scale, operational expertise, and long-term customer relationships, which underpin its competitive advantage in a capital-intensive industry. Its focus on logistics and storage solutions aligns with growing energy demand and the need for efficient supply chain infrastructure.

Revenue Profitability And Efficiency

Plains GP reported revenue of $50.1 billion for FY 2024, reflecting its extensive midstream operations. Net income stood at $103 million, with diluted EPS of $0.73, indicating modest profitability amid industry challenges. Operating cash flow of $2.5 billion highlights strong cash generation, while capital expenditures of $619 million suggest disciplined reinvestment. The company’s fee-based model supports stable margins despite commodity price fluctuations.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its fee-based contracts, which provide predictable cash flows. Operating cash flow of $2.5 billion underscores efficient capital deployment, with a focus on maintaining and expanding infrastructure. Plains GP’s ability to generate consistent cash flow supports its dividend payments and debt management, though net income margins remain thin due to high operating costs.

Balance Sheet And Financial Health

Plains GP’s balance sheet shows $349 million in cash and equivalents against total debt of $7.9 billion, indicating a leveraged position. The company’s debt levels are manageable given its stable cash flows, but investors should monitor leverage ratios. Its liquidity position is adequate, supported by operating cash flow, though capital expenditures and dividends may pressure free cash flow.

Growth Trends And Dividend Policy

Growth is likely tied to volume increases and infrastructure expansions in key basins. The company paid a dividend of $1.395 per share, reflecting a commitment to returning capital to shareholders. However, dividend sustainability depends on maintaining stable cash flows and managing debt. Plains GP’s growth prospects are linked to energy demand and its ability to capitalize on midstream opportunities.

Valuation And Market Expectations

The market values Plains GP based on its cash flow stability and dividend yield. Its modest net income and high debt levels may weigh on valuation multiples. Investors likely focus on the company’s ability to sustain dividends and navigate energy market volatility. The stock’s performance will hinge on midstream sector trends and Plains GP’s execution.

Strategic Advantages And Outlook

Plains GP’s strategic advantages include its extensive infrastructure network and fee-based revenue model, which reduce exposure to commodity prices. The outlook depends on energy demand, regulatory developments, and the company’s ability to maintain cost discipline. While midstream growth opportunities exist, Plains GP must balance reinvestment with shareholder returns to sustain long-term value.

Sources

Company filings, investor presentations

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