investorscraft@gmail.com

Intrinsic ValueSouth Bow Corporation (SOBO)

Previous Close$28.40
Intrinsic Value
Upside potential
Previous Close
$28.40

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

South Bow Corporation operates in the energy infrastructure sector, specializing in midstream services including transportation, storage, and processing of hydrocarbons. The company generates revenue through fee-based contracts, ensuring stable cash flows with limited exposure to commodity price volatility. Its extensive pipeline network and storage facilities position it as a critical link between energy producers and end markets, serving key North American basins. South Bow leverages long-term customer agreements and strategic asset locations to maintain a competitive edge in a capital-intensive industry. The company’s focus on operational efficiency and regulatory compliance strengthens its reputation as a reliable midstream operator. With a diversified asset base, South Bow mitigates regional risks while capitalizing on growing energy demand, particularly in natural gas and liquids transportation. Its market position is further reinforced by investments in low-carbon initiatives, aligning with broader industry trends toward sustainability.

Revenue Profitability And Efficiency

South Bow reported revenue of $2.12 billion for FY 2024, with net income of $316 million, reflecting a net margin of approximately 14.9%. The company’s operating cash flow of $529 million underscores its ability to convert earnings into cash, while capital expenditures of $122 million indicate disciplined reinvestment. Diluted EPS of $1.52 suggests efficient earnings distribution across its 207.9 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable cash flows from fee-based contracts, with operating cash flow covering interest obligations and growth investments. Capital efficiency is evident in its ability to generate significant cash flow relative to capex, though high total debt of $5.72 billion necessitates careful liquidity management. The dividend payout of $2 per share reflects a balance between shareholder returns and financial flexibility.

Balance Sheet And Financial Health

South Bow’s balance sheet shows $397 million in cash and equivalents against $5.72 billion in total debt, indicating a leveraged position. The debt load is typical for capital-intensive midstream operators but requires sustained cash flow generation to service. The company’s liquidity position and access to capital markets will be critical for maintaining financial health amid industry cyclicality.

Growth Trends And Dividend Policy

Growth is likely driven by organic projects and strategic acquisitions, supported by stable cash flows. The $2 per share dividend suggests a commitment to returning capital to shareholders, though payout sustainability depends on maintaining cash flow stability. Future expansion may focus on low-carbon infrastructure to align with evolving energy sector demands.

Valuation And Market Expectations

With a market capitalization implied by its share count and earnings, South Bow’s valuation hinges on its ability to sustain cash flows and manage debt. Investors likely price in moderate growth expectations, balancing midstream sector stability with leverage risks. The dividend yield and earnings multiple will reflect market sentiment toward energy infrastructure resilience.

Strategic Advantages And Outlook

South Bow’s strategic advantages include its fee-based revenue model, diversified asset base, and critical infrastructure role. The outlook remains stable, supported by energy demand tailwinds, though regulatory and environmental pressures pose risks. The company’s focus on operational efficiency and strategic investments positions it to navigate industry transitions effectively.

Sources

Company filings, CIK 0002019061

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