Previous Close | $34.23 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Par Pacific Holdings, Inc. operates as a diversified energy company with a focus on refining, retail fuel distribution, and logistics. The company primarily generates revenue through its refining operations, which process crude oil into gasoline, diesel, and other petroleum products. Its retail segment includes a network of gas stations and convenience stores, primarily in Hawaii and the Pacific Northwest, leveraging regional demand for refined products. Par Pacific also engages in logistics, including pipeline and storage operations, to support its refining and distribution activities. The company’s market position is shaped by its strategic assets in geographically constrained markets, such as Hawaii, where limited competition and high barriers to entry provide pricing advantages. However, its exposure to volatile crude oil prices and refining margins introduces cyclical risks. Par Pacific’s integrated model aims to balance these risks by capturing value across the supply chain, from refining to end-user sales.
Par Pacific reported revenue of $7.97 billion for the period, reflecting its scale in refining and retail operations. However, net income was negative at -$33.3 million, with diluted EPS of -$0.59, indicating margin pressures from volatile energy markets. Operating cash flow stood at $83.8 million, while capital expenditures were -$135.5 million, suggesting ongoing investments in maintaining and upgrading refining and logistics infrastructure.
The company’s negative net income highlights challenges in translating revenue into profitability, likely due to fluctuating crude oil costs and refining spreads. Operating cash flow, though positive, was insufficient to cover capital expenditures, indicating reliance on external financing or debt to fund growth. The capital-intensive nature of refining operations demands disciplined capital allocation to sustain long-term earnings power.
Par Pacific’s balance sheet shows $191.9 million in cash and equivalents against total debt of $1.57 billion, reflecting a leveraged position. The high debt load could constrain financial flexibility, particularly in downturns. However, the company’s asset base, including refining and logistics infrastructure, provides collateral and operational stability to support its debt obligations.
Growth is likely tied to operational efficiency and regional market dynamics, given the capital-intensive nature of the business. The company does not currently pay a dividend, reinvesting cash flows into operations and debt management. Future growth may depend on strategic acquisitions or capacity expansions in its core markets.
The market appears to price Par Pacific based on its asset value and regional positioning, with volatility in earnings reflecting broader energy sector trends. Investors likely weigh its leveraged balance sheet against the potential for margin recovery in favorable refining environments.
Par Pacific’s strategic advantages include its geographically concentrated assets and integrated operations, which provide cost and logistical benefits. However, the outlook remains tied to energy price cycles and regulatory pressures. Success will depend on managing debt, optimizing refinery performance, and capitalizing on niche market opportunities.
Company filings (10-K), financial statements
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 |