investorscraft@gmail.com

Intrinsic ValuePembina Pipeline Corporation (PBA)

Previous Close$41.58
Intrinsic Value
Upside potential
Previous Close
$41.58

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

Pembina Pipeline Corporation operates as a leading energy infrastructure company in North America, specializing in the transportation, storage, and processing of hydrocarbons. The company generates revenue primarily through fee-based contracts, ensuring stable cash flows from its extensive pipeline and midstream assets. Pembina serves a diverse clientele, including producers and end-users, and plays a critical role in connecting energy supply hubs with key demand centers, reinforcing its strategic position in the energy value chain. Pembina’s diversified asset portfolio spans conventional and unconventional resource plays, providing resilience against commodity price volatility. The company’s integrated network includes pipelines, gas gathering systems, and processing facilities, which enhance its ability to capture value across multiple segments. Its market position is strengthened by long-term contracts with investment-grade counterparties, reducing revenue risk. Pembina’s focus on sustainability and regulatory compliance further solidifies its reputation as a reliable operator in the evolving energy landscape. The company’s competitive edge lies in its scalable infrastructure, strategic partnerships, and ability to adapt to shifting market dynamics, positioning it for sustained growth in the midstream sector.

Revenue Profitability And Efficiency

Pembina reported revenue of $7.38 billion for FY 2024, with net income reaching $1.86 billion, reflecting robust operational performance. Diluted EPS stood at $3.00, supported by strong cash flow generation of $3.21 billion from operations. Capital expenditures totaled $955 million, indicating disciplined investment in growth and maintenance. The company’s fee-based revenue model contributes to stable margins and efficient capital deployment.

Earnings Power And Capital Efficiency

Pembina’s earnings power is underscored by its $3.21 billion in operating cash flow, demonstrating its ability to convert revenue into cash efficiently. The company’s capital expenditures are focused on high-return projects, ensuring optimal use of resources. With a disciplined approach to growth, Pembina maintains a balance between reinvestment and shareholder returns, evidenced by its consistent dividend payments.

Balance Sheet And Financial Health

Pembina’s balance sheet shows $141 million in cash and equivalents against total debt of $13.32 billion, reflecting a leveraged but manageable position. The company’s strong cash flow generation supports its debt obligations, while its diversified asset base provides financial stability. Pembina’s credit profile benefits from its fee-based revenue streams and long-term contracts, mitigating liquidity risks.

Growth Trends And Dividend Policy

Pembina has demonstrated steady growth through strategic acquisitions and organic projects, supported by its $955 million in capital expenditures. The company’s dividend policy remains attractive, with a payout of $1.981 per share, reflecting its commitment to returning capital to shareholders. Future growth is expected to be driven by expansion in key basins and optimization of existing assets.

Valuation And Market Expectations

Pembina’s valuation reflects its stable cash flows and growth potential, with the market pricing in its resilient business model. The company’s ability to navigate commodity cycles and maintain dividend payouts positions it favorably among midstream peers. Investor expectations are anchored on Pembina’s execution of growth projects and sustained financial discipline.

Strategic Advantages And Outlook

Pembina’s strategic advantages include its integrated asset network, long-term contracts, and focus on sustainability. The company is well-positioned to capitalize on North America’s energy infrastructure needs, with a outlook emphasizing growth in low-carbon initiatives and operational efficiency. Pembina’s disciplined capital allocation and strong market position underpin its long-term resilience and value creation potential.

Sources

Company filings, investor presentations, Bloomberg

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