Data is not available at this time.
South Bow Corporation operates as a key player in the North American energy infrastructure sector, specializing in the construction and operation of pipelines for crude oil and liquid transportation. The company serves as a critical link between production hubs and refineries across Canada and the United States, ensuring efficient energy distribution. Its infrastructure supports the midstream segment, which is essential for maintaining energy supply chains in volatile commodity markets. South Bow’s strategic positioning in Calgary, a major energy hub, enhances its operational synergies and regulatory familiarity. The company’s revenue model is anchored in long-term contracts and tariff-based income, providing stability amid fluctuating oil prices. Its market position is reinforced by its role in enabling energy logistics, though it faces competition from established midstream operators and regulatory scrutiny over environmental concerns. The firm’s relatively recent founding in 2023 suggests a focus on modern infrastructure, but it must balance growth with capital discipline in a capital-intensive industry.
South Bow reported revenue of CAD 2.12 billion for FY 2024, with net income of CAD 316 million, reflecting a net margin of approximately 14.9%. The company’s diluted EPS stood at CAD 1.52, supported by operating cash flow of CAD 529 million. Capital expenditures of CAD 122 million indicate ongoing investments in infrastructure, though the firm maintains a disciplined approach to spending relative to cash generation.
The company’s earnings power is underscored by its ability to convert revenue into robust operating cash flow, which covers capital expenditures with significant headroom. Its capital efficiency is evident in its ability to fund growth while maintaining profitability, though its high total debt of CAD 5.72 billion suggests leverage that could constrain flexibility in a downturn.
South Bow’s balance sheet shows CAD 397 million in cash and equivalents against total debt of CAD 5.72 billion, indicating a leveraged position common in the capital-intensive midstream sector. The debt load may necessitate careful liquidity management, particularly given the cyclical nature of energy markets and potential interest rate pressures.
The company’s growth trajectory is tied to expansion in energy infrastructure demand, though its recent founding limits historical trends. Its dividend payout of CAD 2.80 per share suggests a shareholder-friendly approach, but sustainability depends on stable cash flows and prudent debt management amid industry volatility.
With a market capitalization of CAD 7.62 billion and a beta of 1.31, South Bow is priced as a higher-risk midstream player. Investors likely expect growth from its relatively new infrastructure assets, though valuation must account for leverage and exposure to energy market cycles.
South Bow’s strategic advantages include its modern infrastructure and strategic geographic positioning. However, its outlook is tied to energy demand, regulatory developments, and its ability to manage debt. The company’s success will hinge on executing growth projects while maintaining financial resilience in a competitive and evolving sector.
Company description, financial data provided, and industry context inferred from sector norms.
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 |