investorscraft@gmail.com

Intrinsic Value of Phillips 66 (PSX)

Previous Close$131.71
Intrinsic Value
Upside potential
Previous Close
$131.71

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, investor presentations

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