investorscraft@gmail.com

Intrinsic ValuePembina Pipeline Corporation (PPL-PC.TO)

Previous Close$25.04
Intrinsic Value
Upside potential
Previous Close
$25.04

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 key player in the North American midstream energy sector, specializing in the transportation, storage, and marketing of hydrocarbons. The company’s diversified operations span three core segments: Pipelines, Facilities, and Marketing & New Ventures. Its extensive pipeline network, with a capacity of 3.1 million barrels of oil equivalent per day, serves critical basins across North America, while its Facilities segment provides essential NGL fractionation and storage infrastructure. Pembina’s integrated model ensures stable cash flows through fee-based contracts, mitigating exposure to commodity price volatility. The company’s strategic positioning in the Western Canadian Sedimentary Basin and its expanding footprint in the Montney and Duvernay plays reinforce its competitive edge. Pembina’s Marketing & New Ventures segment further diversifies revenue by capitalizing on arbitrage opportunities and optimizing hydrocarbon sales. With a focus on sustainability and low-carbon initiatives, Pembina is well-positioned to navigate the energy transition while maintaining its leadership in midstream logistics.

Revenue Profitability And Efficiency

Pembina reported revenue of CAD 7.38 billion for the period, with net income reaching CAD 1.86 billion, reflecting robust operational performance. The company’s diluted EPS of CAD 3.00 underscores its profitability, supported by stable cash flows from its fee-based midstream operations. Operating cash flow stood at CAD 3.21 billion, highlighting efficient capital deployment, while capital expenditures of CAD 955 million indicate disciplined reinvestment in growth projects.

Earnings Power And Capital Efficiency

Pembina’s earnings power is driven by its asset-light, fee-based revenue model, which ensures predictable cash flows. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. Its diversified infrastructure portfolio and long-term contracts with investment-grade counterparties further enhance earnings stability and reduce cyclical risks.

Balance Sheet And Financial Health

Pembina maintains a solid balance sheet with total debt of CAD 13.32 billion and cash reserves of CAD 141 million. The company’s leverage is manageable, supported by strong cash flow generation. Its debt profile is structured to align with long-term asset lifecycles, ensuring financial flexibility for strategic investments and dividend sustainability.

Growth Trends And Dividend Policy

Pembina has demonstrated consistent growth through organic projects and strategic acquisitions, particularly in the Montney and Duvernay regions. The company’s dividend policy remains attractive, with a dividend per share of CAD 1.50, reflecting its commitment to returning capital to shareholders. Future growth is expected to be driven by expansions in NGL infrastructure and renewable energy initiatives.

Valuation And Market Expectations

With a market capitalization of CAD 29.99 billion and a beta of 0.918, Pembina is viewed as a relatively stable investment within the energy sector. The market values its predictable cash flows and strategic positioning, though broader energy transition risks may influence long-term valuation multiples.

Strategic Advantages And Outlook

Pembina’s strategic advantages include its integrated midstream network, diversified revenue streams, and strong customer relationships. The company is well-positioned to capitalize on North American energy demand while adapting to evolving regulatory and environmental trends. Its focus on low-carbon projects and sustainable practices aligns with long-term industry shifts, supporting resilient growth.

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