investorscraft@gmail.com

Intrinsic ValueStar Group, L.P. (SGU)

Previous Close$12.64
Intrinsic Value
Upside potential
Previous Close
$12.64

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

Star Group, L.P. operates as a leading provider of residential and commercial heating oil and propane services in the northeastern United States. The company’s core revenue model is built on fuel distribution, equipment installation, and maintenance services, catering primarily to homeowners and small businesses. Its operations are highly seasonal, with demand peaking during colder months, making weather conditions a critical factor in performance. Star Group differentiates itself through reliable delivery, competitive pricing, and a strong regional presence, leveraging long-term customer relationships to drive recurring revenue. The company operates in a fragmented industry, competing with both large national players and smaller local providers. Its market position is reinforced by strategic acquisitions, which expand its geographic footprint and customer base. Despite regulatory pressures on fossil fuels, Star Group maintains relevance by offering energy-efficient solutions and transitioning toward renewable energy alternatives where feasible.

Revenue Profitability And Efficiency

Star Group reported revenue of $1.77 billion for FY 2024, with net income of $31.8 million, reflecting a net margin of approximately 1.8%. The company generated $111 million in operating cash flow, demonstrating solid cash conversion despite modest profitability. Capital expenditures were limited to $10.7 million, indicating a capital-light model focused on maintaining existing infrastructure rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.90, supported by disciplined cost management and operational leverage. The company’s capital efficiency is evident in its ability to sustain profitability in a cyclical industry, though earnings remain sensitive to volatile fuel prices and weather-dependent demand. Operating cash flow coverage of debt and dividends suggests adequate earnings power for near-term obligations.

Balance Sheet And Financial Health

Star Group maintains a conservative balance sheet, with $117.3 million in cash and equivalents against $304.6 million in total debt. The liquidity position appears robust, with manageable leverage. The company’s financial health is further supported by positive operating cash flow, which provides flexibility for debt servicing and potential acquisitions.

Growth Trends And Dividend Policy

Growth is primarily driven by acquisitions and organic customer retention, though revenue fluctuations are tied to energy price volatility. Star Group has a consistent dividend policy, distributing $0.7025 per share annually, reflecting a commitment to returning capital to shareholders. However, dividend sustainability depends on stable cash flow generation amid industry headwinds.

Valuation And Market Expectations

The market appears to price Star Group as a stable, low-growth entity, with valuation metrics reflecting its cyclical nature and exposure to energy price risks. Investor expectations are likely tempered by long-term uncertainties around fossil fuel demand, though the company’s regional dominance provides a defensive moat.

Strategic Advantages And Outlook

Star Group’s strategic advantages include its entrenched market position, operational efficiency, and ability to adapt to evolving energy trends. The outlook remains cautiously optimistic, with growth hinging on strategic acquisitions and potential diversification into renewable energy solutions. Near-term performance will depend on weather patterns and fuel price stability.

Sources

10-K filing, company investor relations

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