US · CAPL
CrossAmerica Partners LP
- Sector
- Energy · Oil & Gas Refining & Marketing
- Headquarters
- Allentown, PA 18101
- Website
- crossamericapartners.com
Price · as of 2025-12-31
$21.27
Market cap 769.27M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.32 | +4.94% |
| Intrinsic Value(DCF) | $144,170.34 | +677,710.72% |
| Graham-Dodd Method(GD) | $0.99 | -95.35% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.82 | $28.41 | |||
| 2012 | $6.02 | $7.10 | $0.00 | $0.00 | $0.00 |
| 2013 | $7.82 | $22.44 | $1,006.09 | $0.00 | $31.16 |
| 2014 | $10.85 | $4.34 | $4,636.56 | $0.00 | $0.00 |
| 2015 | $8.24 | $3.30 | $0.00 | $0.00 | $0.00 |
| 2016 | $9.61 | $3.84 | $0.00 | $0.00 | $0.00 |
| 2017 | $9.52 | $7.53 | $0.00 | $0.00 | $13.42 |
| 2018 | $8.27 | $7.68 | $0.00 | $0.00 | $3.70 |
| 2019 | $8.49 | $3.40 | $0.00 | $0.00 | $0.00 |
| 2020 | $11.44 | $5.49 | $0.00 | $0.00 | $0.00 |
| 2021 | $13.63 | $5.45 | $3,010.58 | $0.00 | $51.23 |
| 2022 | $15.94 | $6.38 | $12,035.99 | $0.00 | $73.94 |
| 2023 | $18.14 | $7.26 | $3,253.16 | $0.00 | $0.00 |
| 2024 | $21.19 | $8.48 | $9.79 | $0.00 | $0.95 |
| 2025 | $20.59 | $22.32 | $0.00 | $0.99 | $0.00 |
AI valuation
Our deep-learning model estimates CrossAmerica Partners LP's (CAPL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.32
- Current price
- $21.27
- AI upside
- +4.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$144,170.34
+677,710.72% upside
Graham-Dodd
$0.99
-95.35% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CAPL | CrossAmerica Partners LP | $21.27 | 769.27M | +5% | +677,711% | -95% | — | 18.75 | -10.89 | 0.21 | 8.51 | 17.11 | -3.37 | 9.18% | 5.63% | 1.14% | -86.41% | 21.24% | 4.02% | -11.34 | 4.28 | 0.72 | 0.20 | 4.33 | 10962.00% | -1063.00% | -927.00% | 7.11% | 0.59 | 6.88% | 0.00% | 0.00% | 11.69% | 7.75 | 28.65 | 0.44 | 4.90 |
| BORR | Borr Drilling Limited | $6.13 | 1.54B | +225% | -14% | -14% | -75% | 35.74 | 1.32 | 1.58 | 7.19 | — | 1.32 | 36.46% | 31.52% | 4.41% | 4.06% | 5.59% | 1.28% | 1.76 | 1.41 | 2.11 | 2.02 | 3.77 | -4688.00% | 101.00% | -13836.00% | 7.92% | 0.72 | 4.22% | 0.29% | 10.40% | 17.70% | 10.50 | 26.51 | 3.31 | 0.63 |
| CLNE | Clean Energy Fuels Corp. | $2.26 | 495.91M | +898% | -59% | — | — | -2.28 | 0.90 | 1.19 | -6.01 | -1.32 | 0.92 | 4.23% | -22.10% | -52.26% | -34.89% | -13.62% | -19.30% | 0.18 | -1.78 | 2.32 | 1.76 | 0.79 | 17297.00% | 216.00% | -1441818.00% | 11.84% | 0.57 | 8.80% | 0.00% | 0.00% | 67.77% | -4.75 | 7.45 | 1.05 | -0.68 |
| GLP | Global Partners LP | $46.98 | 1.59B | -27% | -58% | -61% | -28% | 16.85 | 2.44 | 0.09 | 13.79 | — | 6.87 | 5.72% | 1.03% | 0.39% | 14.11% | 7.55% | 2.57% | 2.40 | 1.39 | 1.14 | 0.50 | 6.80 | -1245.00% | 814.00% | -16742.00% | 11.71% | 0.26 | 7.71% | 0.00% | 0.00% | 24.98% | 17.03 | 16.84 | 0.18 | 5.34 |
| GRNT | Granite Ridge Resources, … | $5.06 | 664.13M | +327% | -60% | — | -87% | 34.21 | 1.01 | 1.69 | 3.66 | — | 1.01 | 31.59% | 15.59% | 4.94% | 2.87% | 5.86% | 1.91% | 0.32 | 3.21 | 1.33 | 1.09 | 0.89 | -7705.00% | -356.00% | 2650.00% | -11.10% | 2.71 | -9.38% | 8.96% | 306.50% | 9.03% | 13.59 | -11.30 | 2.12 | 1.58 |
| KOS | Kosmos Energy Ltd. | $2.33 | 1.11B | +890% | +12% | +96% | +14% | 5.43 | 0.86 | 0.62 | 4.14 | — | 0.86 | 41.07% | 28.12% | 11.33% | 17.01% | 7.10% | 3.71% | 2.30 | 5.95 | 0.75 | 0.42 | 2.99 | -909.00% | -154.00% | 5254.00% | -24.77% | 1.14 | -7.09% | 0.00% | 0.00% | 0.00% | 7.87 | -14.51 | 2.21 | 0.44 |
| NGL | NGL Energy Partners LP | $12.00 | 1.49B | -8% | -87% | — | — | 11.62 | 0.74 | 0.14 | 6.00 | — | -0.66 | 20.39% | 9.49% | 1.13% | 5.05% | 8.55% | 0.90% | 4.56 | 1.18 | 1.30 | 0.81 | 5.17 | -7196.00% | -1647.00% | 0.00% | 10.30% | 0.40 | 1.34% | 60.86% | 707.30% | 61.28% | 10.85 | 69.16 | 1.03 | 1.12 |
| PDS | Precision Drilling Corpor… | $86.94 | 1.15B | +8% | -59% | -2% | -99% | 903.03 | 1.05 | 0.90 | 4.84 | — | 1.06 | 15.52% | 9.31% | 0.10% | 0.11% | 2.87% | 0.06% | 0.50 | 3.00 | 1.62 | 1.46 | 1.44 | -9821.00% | -316.00% | -4402.00% | 8.94% | 1.37 | 6.22% | 0.00% | 0.00% | 11.09% | 13.80 | 15.93 | 1.28 | 1.38 |
| TK | Teekay Corporation | $12.95 | 1.1B | +164% | +65% | -93% | — | 1.33 | 0.75 | 0.44 | -0.24 | — | 0.78 | 32.27% | 29.93% | 10.96% | 55.70% | 200.30% | 18.47% | 0.09 | 48.43 | 6.99 | 6.48 | -1.23 | -779.00% | -1670.00% | -3676.00% | 73.41% | 3.52 | 215.10% | 15.93% | 21.20% | 106.46% | -0.32 | -0.30 | -0.10 | 2.93 |
| TXO | TXO Partners, L.P. | $12.52 | 685.9M | +6% | -14% | +29% | — | -29.51 | 0.70 | 1.55 | 10.01 | — | 0.70 | 10.63% | 5.42% | -5.25% | -2.85% | 2.28% | -1.81% | 0.32 | 1.31 | 0.62 | 0.40 | 3.06 | -16615.00% | 4549.00% | -17583.00% | 18.52% | 0.77 | 12.12% | 0.00% | 0.00% | 0.00% | 41.28 | 7.78 | 2.24 | 1.17 |
| VTS | Vitesse Energy, Inc. | $19.31 | 746.79M | +125% | -55% | — | -59% | 30.89 | 1.30 | 2.69 | 5.53 | — | 1.30 | 30.00% | 16.93% | 8.70% | 4.02% | 4.81% | 2.67% | 0.24 | 4.11 | 0.51 | 0.43 | 0.85 | -18767.00% | 346.00% | 8651.00% | 6.10% | 1.54 | 6.36% | 9.77% | 301.80% | 10.92% | 18.76 | 19.37 | 3.18 | 1.64 |
About CrossAmerica Partners LP
CrossAmerica Partners LP engages in the wholesale distribution of motor fuels, operation of convenience stores, and ownership and leasing of real estate used in the retail distribution of motor fuels in the United States. It operates in two segments, Wholesale and Retail. The Wholesale segment engages in the wholesale distribution of motor fuels to lessee dealers, independent dealers, commission agents, and company operated retail sites. The Retail segment is involved in the sale of convenience merchandise items; and retail sale of motor fuels at company operated retail sites and retail sites operated by commission agents. As of December 31, 2021, the company distributed motor fuel on a wholesale basis to approximately 1,750 sites located in 34 states; and owned or leased approximately 1,150 sites. CrossAmerica GP LLC operates as the general partner of the company. The company was formerly known as Lehigh Gas Partners LP and changed its name to CrossAmerica Partners LP in October 2014. The company was founded in 1992 and is based in Allentown, Pennsylvania.
- CEO
- Charles Nifong Jr.
- Employees
- 179
- Beta
- 0.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($144,170.34 ÷ $21.27) − 1 = +677,710.72% (DCF, example).