investorscraft@gmail.com

Intrinsic ValueSouth Bow Corporation (SOBO.TO)

Previous Close$38.68
Intrinsic Value
Upside potential
Previous Close
$38.68

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company description, financial data provided, and industry context inferred from sector norms.

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