investorscraft@gmail.com

Intrinsic Value of PBF Energy Inc. (PBF)

Previous Close$28.65
Intrinsic Value
Upside potential
Previous Close
$28.65

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

PBF Energy Inc. operates as an independent petroleum refiner and supplier, primarily engaged in refining crude oil into gasoline, diesel fuel, jet fuel, and other petroleum products. The company operates six refineries across the U.S., strategically located to serve key demand centers in the Northeast, Midwest, and West Coast. Its revenue model is heavily tied to crack spreads—the difference between crude oil costs and refined product prices—making it sensitive to commodity price volatility. PBF competes in a capital-intensive industry dominated by integrated oil majors and independent refiners, leveraging its mid-continent and coastal refining assets to balance feedstock costs and product distribution. The company’s market position is bolstered by its ability to process a variety of crude slates, including heavy and light grades, providing flexibility amid shifting supply dynamics. However, regulatory pressures and the energy transition pose long-term challenges to its traditional refining focus.

Revenue Profitability And Efficiency

PBF Energy reported revenue of $33.1 billion for FY 2024, reflecting its scale as a major refiner, but posted a net loss of $533.8 million due to compressed margins and operational challenges. Diluted EPS stood at -$4.60, underscoring profitability headwinds. Operating cash flow was modest at $43.4 million, with no disclosed capital expenditures, suggesting limited reinvestment during the period. The company’s efficiency metrics remain under pressure from volatile energy markets.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight PBF’s earnings vulnerability to refining margin fluctuations. With no capital expenditures reported, the company may be prioritizing liquidity over growth. The modest operating cash flow indicates limited ability to internally fund operations or debt reduction, emphasizing reliance on external financing or asset optimization to sustain capital efficiency in a cyclical industry.

Balance Sheet And Financial Health

PBF Energy held $536.1 million in cash and equivalents against total debt of $2.31 billion, indicating a leveraged position. The debt load, while manageable given industry norms, requires careful liquidity management amid earnings volatility. The absence of capex suggests a conservative approach to balance sheet preservation, though refinancing risks may arise if profitability does not recover.

Growth Trends And Dividend Policy

PBF’s growth trajectory is constrained by its net loss and uncertain refining margins, though its $1.10 per share dividend signals commitment to shareholder returns. The dividend yield, while attractive, may face sustainability scrutiny if earnings do not rebound. Long-term trends hinge on energy demand recovery and the company’s ability to adapt to lower-carbon fuel standards.

Valuation And Market Expectations

The market likely prices PBF at a discount to integrated peers due to its pure-play refining exposure and earnings volatility. Investors may weigh its dividend yield against cyclical risks, with valuation contingent on margin stabilization and debt management. The stock’s performance will depend on crude oil dynamics and regional demand trends.

Strategic Advantages And Outlook

PBF’s strategic advantages include geographic diversification and crude flexibility, but its outlook is clouded by energy transition risks. Near-term performance hinges on refining margin recovery, while long-term viability may require investments in renewable fuels or carbon capture. The company’s ability to navigate regulatory shifts and maintain liquidity will be critical to its competitive position.

Sources

10-K filing, company disclosures

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