investorscraft@gmail.com

Intrinsic Value of Par Pacific Holdings, Inc. (PARR)

Previous Close$34.23
Intrinsic Value
Upside potential
Previous Close
$34.23

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), 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