investorscraft@gmail.com

Intrinsic ValueWorld Kinect Corporation (WKC)

Previous Close$26.91
Intrinsic Value
Upside potential
Previous Close
$26.91

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

World Kinect Corporation operates as a global energy management provider, specializing in fuel procurement, supply chain optimization, and sustainability solutions. The company serves a diverse clientele, including aviation, marine, and commercial land transportation sectors, leveraging its extensive logistics network to deliver fuel and related services efficiently. Its revenue model is primarily transactional, driven by volume-based margins and value-added services such as risk management and carbon reduction strategies. In the competitive energy sector, World Kinect distinguishes itself through its global footprint, operational scale, and ability to navigate volatile commodity markets. The company’s market position is reinforced by long-term contracts with key customers and strategic partnerships, enabling stable cash flows despite cyclical industry pressures. Its focus on sustainability, including renewable energy initiatives, positions it as a forward-thinking player in the transition toward cleaner energy solutions.

Revenue Profitability And Efficiency

World Kinect reported revenue of $42.2 billion for FY 2024, reflecting its significant scale in energy distribution. Net income stood at $67.4 million, with diluted EPS of $1.13, indicating modest profitability amid high revenue volume. Operating cash flow of $259.9 million underscores efficient working capital management, though capital expenditures of $68.2 million suggest ongoing investments in infrastructure and technology.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin margins, characteristic of the energy logistics sector. However, its ability to generate positive operating cash flow highlights capital efficiency, supporting reinvestment and debt servicing. The diluted EPS of $1.13 reflects stable earnings generation, albeit sensitive to fuel price volatility and macroeconomic conditions.

Balance Sheet And Financial Health

World Kinect maintains a solid balance sheet with $382.9 million in cash and equivalents, providing liquidity for operations. Total debt of $880.8 million is manageable relative to cash flow, indicating moderate leverage. The company’s financial health appears stable, with sufficient liquidity to meet near-term obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

Growth trends are influenced by global energy demand and the company’s expansion into sustainability solutions. The dividend payout of $0.68 per share signals a commitment to shareholder returns, though the yield remains modest. Future growth may hinge on scaling renewable energy offerings and optimizing supply chain efficiencies.

Valuation And Market Expectations

The company’s valuation reflects its position in a low-margin, high-volume industry. Market expectations likely center on its ability to sustain cash flow stability and capitalize on energy transition opportunities. Trading multiples may be subdued due to sector-wide margin pressures, but strategic execution could unlock long-term value.

Strategic Advantages And Outlook

World Kinect’s strategic advantages include its global logistics network, diversified customer base, and focus on sustainability. The outlook is cautiously optimistic, with growth potential tied to energy transition trends and operational efficiency gains. However, macroeconomic volatility and fuel price fluctuations remain key risks to monitor.

Sources

Company filings, financial statements

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