investorscraft@gmail.com

Intrinsic ValueUSA Compression Partners, LP (USAC)

Previous Close$25.86
Intrinsic Value
Upside potential
Previous Close
$25.86

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

USA Compression Partners, LP operates in the energy infrastructure sector, specializing in natural gas compression services. The company provides critical compression solutions to producers, processors, and transporters of natural gas, enabling efficient movement through pipelines. Its revenue model is primarily fee-based, driven by long-term contracts that ensure stable cash flows. USAC’s services are essential for maintaining pipeline pressure and optimizing gas flow, positioning it as a key player in midstream energy logistics. The company competes in a niche but vital segment, leveraging its extensive fleet of compression units and technical expertise to serve a diverse customer base. Market demand is closely tied to natural gas production trends, with USAC benefiting from the ongoing shift toward cleaner energy sources. Its strategic focus on high-activity basins enhances its competitive edge, though cyclicality in energy markets remains a risk.

Revenue Profitability And Efficiency

For FY 2024, USAC reported revenue of $950.4 million, reflecting its steady contractual income streams. Net income stood at $99.6 million, with diluted EPS of $0.72, indicating moderate profitability. Operating cash flow was robust at $341.3 million, underscoring the company’s ability to convert revenue into cash efficiently. Capital expenditures were negligible, suggesting a focus on maintaining rather than expanding its asset base.

Earnings Power And Capital Efficiency

USAC’s earnings power is supported by its fee-based contracts, which provide predictable cash flows. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. However, high total debt of $2.51 billion raises concerns about leverage, though this is partially offset by stable cash flow generation.

Balance Sheet And Financial Health

USAC’s balance sheet shows limited liquidity, with cash and equivalents of just $14,000. Total debt of $2.51 billion is significant, indicating a leveraged position. The company’s financial health hinges on its ability to maintain stable cash flows to service debt, supported by its long-term contracts and essential service offerings.

Growth Trends And Dividend Policy

Growth prospects are tied to natural gas production trends, with potential upside from increased demand for compression services. USAC maintains a dividend policy, distributing $2.10 per share, which may appeal to income-focused investors. However, dividend sustainability depends on consistent cash flow generation and prudent debt management.

Valuation And Market Expectations

Market expectations for USAC likely reflect its stable cash flows and niche market position. Valuation metrics would need to account for its high leverage and exposure to energy sector cyclicality. Investors may weigh its dividend yield against the risks posed by its debt load.

Strategic Advantages And Outlook

USAC’s strategic advantages include its essential role in natural gas logistics and long-term customer contracts. The outlook is cautiously optimistic, with growth potential linked to energy demand but tempered by leverage and market volatility. The company’s ability to navigate these challenges will be critical to its long-term success.

Sources

Company filings, CIK 0001522727

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