investorscraft@gmail.com

Intrinsic ValuePhillips 66 (R66.DE)

Previous Close120.78
Intrinsic Value
Upside potential
Previous Close
120.78

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

Phillips 66 is a diversified energy manufacturing and logistics company operating across four key segments: Midstream, Chemicals, Refining, and Marketing and Specialties (M&S). The Midstream segment focuses on the transportation, storage, and processing of crude oil, refined products, and natural gas, leveraging an extensive infrastructure network. The Chemicals segment produces olefins, aromatics, and specialty chemicals, serving industrial and consumer markets. The Refining segment operates 12 refineries in the U.S. and Europe, converting crude oil into gasoline, distillates, and renewable fuels. The M&S segment markets refined products and manufactures specialty lubricants, positioning the company as a vertically integrated player in the energy value chain. Phillips 66 benefits from its scale, geographic diversity, and integrated operations, which enhance its ability to navigate volatile commodity cycles. The company’s strategic focus on midstream and chemicals provides stable cash flows, while its refining and marketing segments offer exposure to downstream margins. Its market position is reinforced by a strong brand, technological expertise, and a commitment to energy transition initiatives, including renewable fuels and carbon capture.

Revenue Profitability And Efficiency

Phillips 66 reported revenue of €143.2 billion for the period, with net income of €2.1 billion, reflecting the cyclical nature of the energy sector. The company’s diluted EPS stood at €5.03, supported by operational efficiency and cost management. Operating cash flow was robust at €4.2 billion, though capital expenditures of €1.9 billion indicate ongoing investments in growth and maintenance.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified segments, with chemicals and midstream contributing stable margins. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, though refining margins remain subject to commodity price volatility. The EPS of €5.03 underscores its ability to deliver shareholder returns despite macroeconomic headwinds.

Balance Sheet And Financial Health

Phillips 66 maintains a solid balance sheet with €1.7 billion in cash and equivalents, though total debt of €20.1 billion reflects leverage from strategic investments. The company’s liquidity position is adequate, supported by strong cash flow generation. Debt levels are manageable given its asset base and diversified revenue streams, but refinancing risks in a rising rate environment warrant monitoring.

Growth Trends And Dividend Policy

Growth is anchored in midstream expansions and renewable energy initiatives, aligning with global decarbonization trends. The company’s dividend policy remains attractive, with a dividend per share of €4.46, reflecting a commitment to returning capital to shareholders. Share buybacks and disciplined reinvestment underscore its balanced approach to growth and shareholder returns.

Valuation And Market Expectations

With a market cap of €38.6 billion and a beta of 0.99, Phillips 66 is viewed as a relatively stable energy play. Valuation metrics suggest the market prices in moderate growth expectations, with sensitivity to oil prices and refining margins. Investor sentiment is likely influenced by its transition strategy and ability to sustain dividends.

Strategic Advantages And Outlook

Phillips 66’s integrated model and focus on low-carbon initiatives position it well for long-term resilience. Strategic advantages include scale, diversification, and technological capabilities in refining and chemicals. The outlook hinges on execution in renewable fuels and midstream growth, though macroeconomic volatility remains a key risk. The company’s ability to adapt to energy transition trends will be critical for sustained performance.

Sources

Company filings, Bloomberg, investor presentations

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