Previous Close | $131.71 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Phillips 66 operates as a diversified energy manufacturing and logistics company, primarily engaged in refining, midstream, chemicals, and marketing. The company generates revenue through processing crude oil into refined products like gasoline, diesel, and jet fuel, while its midstream segment provides transportation and storage services. Its chemicals business, via joint ventures, produces high-value petrochemicals. Phillips 66 holds a strong position in North America, leveraging integrated assets to optimize margins across the energy value chain. The company’s marketing segment distributes refined products through branded retail outlets, enhancing downstream profitability. With a focus on operational efficiency and strategic partnerships, Phillips 66 maintains competitive advantages in volatile energy markets. Its diversified model mitigates sector-specific risks while capitalizing on demand for transportation fuels and petrochemical feedstocks.
Phillips 66 reported revenue of $143.2 billion for FY 2024, with net income of $2.1 billion, reflecting refining margin volatility and operational challenges. Diluted EPS stood at $4.99, while operating cash flow reached $4.2 billion. Capital expenditures totaled $1.9 billion, indicating disciplined reinvestment. The company’s ability to generate cash despite cyclical pressures underscores its resilient business model and cost management.
The company’s earnings power is supported by its diversified operations, with refining and chemicals contributing significantly. Operating cash flow of $4.2 billion highlights robust liquidity generation, though net income margins remain sensitive to feedstock costs and crack spreads. Phillips 66 maintains a balanced approach to capital allocation, prioritizing growth projects and shareholder returns while managing debt levels.
Phillips 66’s balance sheet shows $1.7 billion in cash and equivalents against $20.1 billion in total debt, reflecting moderate leverage. The company’s liquidity position is adequate, supported by strong operating cash flow. Debt levels are manageable given its asset base and cash-generating capabilities, though refinancing risks persist in a rising rate environment.
Growth initiatives focus on low-carbon projects and midstream expansions, aligning with energy transition trends. The company paid a dividend of $4.48 per share, demonstrating commitment to shareholder returns. However, earnings volatility may constrain dividend growth in the near term. Phillips 66’s strategy balances reinvestment with returning capital to shareholders.
The market values Phillips 66 based on its cyclical earnings potential and diversified assets. Current metrics reflect subdued refining margins but optimism around midstream and chemical segments. Investors likely price in recovery potential as energy demand stabilizes, though macroeconomic uncertainties persist.
Phillips 66 benefits from integrated operations, scale, and strategic joint ventures. The outlook hinges on refining margin recovery, midstream growth, and energy transition investments. While near-term challenges remain, its diversified model positions it to capitalize on long-term energy demand shifts.
Company filings, investor presentations
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 |