investorscraft@gmail.com

Intrinsic ValuePembina Pipeline Corporation (PPL-PQ.TO)

Previous Close$25.80
Intrinsic Value
Upside potential
Previous Close
$25.80

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, 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

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 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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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