Previous Close | $24.36 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Pembina Pipeline Corporation is a leading midstream energy company specializing in the transportation, storage, and marketing of hydrocarbons across North America. Its operations are segmented into Pipelines, Facilities, and Marketing & New Ventures, providing critical infrastructure for natural gas, NGLs, and crude oil. The company’s extensive network includes 3.1 million barrels of oil equivalent per day in transportation capacity and 21 million barrels of cavern storage, positioning it as a key player in Western Canada’s energy logistics. Pembina’s integrated model ensures stable cash flows through fee-based contracts, reducing exposure to commodity price volatility. Its strategic assets, such as fractionation facilities and rail terminalling, enhance its competitive edge in serving diverse energy markets. The company’s focus on sustainable growth and partnerships in emerging energy sectors, including renewables, further solidifies its market leadership.
Pembina reported revenue of CAD 7.38 billion for the period, with net income of CAD 1.86 billion, reflecting strong operational execution. The diluted EPS of CAD 3.00 underscores its profitability, supported by CAD 3.21 billion in operating cash flow. Capital expenditures of CAD 955 million indicate disciplined reinvestment, aligning with growth initiatives. The company’s fee-based revenue model contributes to stable margins, mitigating cyclical energy market risks.
Pembina’s earnings power is evident in its robust cash flow generation, which funds dividends and growth projects. The company’s capital efficiency is highlighted by its ability to maintain a healthy balance between reinvestment and shareholder returns. Its diversified asset base and long-term contracts ensure predictable earnings, enhancing its ability to deploy capital effectively across midstream infrastructure.
Pembina’s balance sheet shows CAD 141 million in cash and equivalents against total debt of CAD 13.32 billion, reflecting a leveraged but manageable position. The company’s debt is primarily tied to long-term, low-cost financing, supporting its investment-grade credit profile. Its strong cash flow coverage of interest and dividends underscores financial resilience.
Pembina has demonstrated consistent growth through organic projects and strategic acquisitions, particularly in NGL and gas infrastructure. The company offers a reliable dividend, with a payout of CAD 1.63 per share, appealing to income-focused investors. Its growth trajectory is supported by expanding demand for midstream services in North America.
With a market cap of CAD 30.16 billion and a beta of 0.918, Pembina is viewed as a stable investment within the energy sector. The market values its predictable cash flows and dividend yield, though growth expectations are tempered by midstream sector dynamics.
Pembina’s strategic advantages include its integrated infrastructure, diversified customer base, and focus on sustainability. The outlook remains positive, driven by energy demand recovery and its role in facilitating hydrocarbon and renewable energy transitions. Risks include regulatory changes and commodity price fluctuations, but its contractual revenue base provides stability.
Company filings, investor presentations, Bloomberg
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 |