investorscraft@gmail.com

Intrinsic ValueSuburban Propane Partners, L.P. (SPH)

Previous Close$20.17
Intrinsic Value
Upside potential
Previous Close
$20.17

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

Suburban Propane Partners, L.P. operates as a distributor of propane, fuel oil, and related products and services, primarily serving residential, commercial, industrial, and agricultural customers in the United States. The company’s core revenue model is built on the sale and delivery of propane, supplemented by the installation and servicing of propane-related equipment. Its operations are highly seasonal, with demand peaking during colder months, making weather conditions a critical factor in performance. Suburban Propane maintains a strong regional presence, particularly in the Northeast, Midwest, and West Coast, leveraging its extensive distribution network and customer service capabilities to compete against larger national players and local independents. The company also provides renewable energy solutions, including natural gas and electricity, aligning with broader industry trends toward sustainability. Its market position is reinforced by long-term customer relationships and a focus on reliability, though it faces pricing pressures and regulatory challenges inherent in the energy sector.

Revenue Profitability And Efficiency

For FY 2024, Suburban Propane reported revenue of $1.33 billion, with net income of $74.2 million, translating to diluted EPS of $1.14. Operating cash flow stood at $160.6 million, reflecting solid cash generation despite capital expenditures of $59.4 million. The company’s profitability is influenced by volatile propane prices and seasonal demand fluctuations, requiring disciplined cost management to maintain margins.

Earnings Power And Capital Efficiency

Suburban Propane’s earnings power is tied to its ability to manage commodity price risks and operational efficiency. The company’s capital expenditures are primarily directed toward maintaining and expanding its distribution infrastructure. With operating cash flow covering capital investments, the business demonstrates moderate capital efficiency, though its high debt load of $1.35 billion warrants careful monitoring of leverage ratios.

Balance Sheet And Financial Health

The company’s balance sheet shows $3.2 million in cash and equivalents against total debt of $1.35 billion, indicating a leveraged position. This debt level, while manageable given stable cash flows, could constrain financial flexibility in adverse market conditions. Suburban Propane’s ability to service debt and fund dividends will depend on sustained operational performance and favorable energy pricing trends.

Growth Trends And Dividend Policy

Suburban Propane’s growth is largely organic, driven by customer acquisition and retention in its core markets. The company pays a dividend of $1.30 per share, reflecting a commitment to returning capital to unitholders. However, dividend sustainability hinges on stable cash flows, given the cyclical nature of the business and high debt obligations. Long-term growth may benefit from expansion into renewable energy offerings.

Valuation And Market Expectations

The market values Suburban Propane based on its yield and stable cash flows, though its high leverage and exposure to commodity prices introduce volatility. Investors likely weigh the dividend yield against risks such as energy price swings and regulatory changes. The company’s valuation multiples should be assessed in the context of its niche market position and operational resilience.

Strategic Advantages And Outlook

Suburban Propane’s strategic advantages include its established distribution network, customer loyalty, and diversification into renewable energy. The outlook remains cautiously optimistic, with growth opportunities in sustainable energy offset by macroeconomic and regulatory uncertainties. The company’s ability to adapt to evolving energy trends while maintaining financial discipline will be critical to long-term success.

Sources

Company filings (10-K), 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