investorscraft@gmail.com

Intrinsic Value of Pembina Pipeline Corporation (PPL-PA.TO)

Previous Close$24.36
Intrinsic Value
Upside potential
Previous Close
$24.36

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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