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, 11 million barrels of ground storage, and 354 thousand barrels per day of NGL fractionation capacity, positioning it as a key player in Western Canada’s energy logistics. Pembina’s integrated model ensures stable cash flows through fee-based contracts, while its diversified asset base mitigates commodity price risks. The company’s strategic focus on low-carbon initiatives and partnerships enhances its long-term competitiveness in a transitioning energy landscape. With a strong foothold in the Western Canadian Sedimentary Basin and expanding connectivity to U.S. markets, Pembina is well-positioned to capitalize on North American energy demand.
Pembina reported revenue of CAD 7.38 billion and net income of CAD 1.86 billion for the period, 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, with capital expenditures of CAD 955 million, indicating disciplined reinvestment in growth and maintenance projects.
Pembina’s earnings power is driven by its diversified asset portfolio and long-term contracts, ensuring predictable cash flows. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, supporting both growth initiatives and shareholder returns. Its focus on low-risk, regulated assets further enhances return stability.
Pembina maintains a solid balance sheet with CAD 141 million in cash and equivalents, though its total debt of CAD 13.32 billion reflects its capital-intensive operations. The company’s leverage is manageable, supported by strong cash flow generation. Its investment-grade credit rating and access to diversified funding sources provide financial flexibility for strategic projects and debt management.
Pembina has demonstrated consistent growth through organic projects and strategic acquisitions, particularly in NGL and gas infrastructure. The company offers an attractive dividend yield, with a payout of CAD 1.65 per share, reflecting its commitment to returning capital to shareholders. Future growth is expected to be driven by expansions in low-carbon energy and cross-border connectivity.
With a market capitalization of CAD 30.18 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 dividend reliability, though broader energy transition trends may influence long-term valuation multiples.
Pembina’s strategic advantages include its integrated midstream network, long-term customer contracts, and focus on sustainability initiatives. The company is well-positioned to navigate energy market shifts, with opportunities in carbon capture and hydrogen projects. Its outlook remains positive, supported by North American energy demand and its role in enabling lower-carbon solutions.
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 |