US · PBA
Pembina Pipeline Corporation
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Calgary, AB T2P 1G1
- Website
- pembina.com
Price · as of 2025-12-31
$46.47
Market cap 25.56B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.70 | -44.7% |
| Intrinsic Value(DCF) | $21.88 | -52.92% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $25.30 | -45.56% |
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 | $13.85 | $15.63 | $375.88 | $5.30 | $28.50 |
| 2012 | $15.68 | $18.57 | $1,817.86 | $1.90 | $67.10 |
| 2013 | $19.31 | $17.25 | $1,073.06 | $3.80 | $43.10 |
| 2014 | $17.65 | $13.73 | $693.27 | $4.70 | $23.60 |
| 2015 | $15.53 | $11.28 | $3.50 | $6.10 | $0.00 |
| 2016 | $20.05 | $11.40 | $2.95 | $6.00 | $0.40 |
| 2017 | $21.12 | $18.73 | $6.63 | $4.50 | $50.50 |
| 2018 | $24.99 | $21.79 | $3.93 | $0.00 | $77.10 |
| 2019 | $24.66 | $21.62 | $1.46 | $0.00 | $13.80 |
| 2020 | $23.90 | $16.71 | $0.00 | $0.00 | $3.60 |
| 2021 | $30.52 | $25.03 | $1.86 | $0.00 | $82.70 |
| 2022 | $28.52 | $26.56 | $67.63 | $1.60 | $158.50 |
| 2023 | $32.79 | $23.85 | $3.88 | $0.00 | $0.00 |
| 2024 | $36.89 | $27.02 | $0.83 | $0.00 | $55.90 |
| 2025 | $44.99 | $35.87 | $3.15 | $0.00 | $25.30 |
AI valuation
Our deep-learning model estimates Pembina Pipeline Corporation's (PBA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.70
- Current price
- $46.47
- AI upside
- -44.7%
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
$21.88
-52.92% upside
Graham-Dodd
—
— upside
Graham Formula
$25.30
-45.56% 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 |
| PBA | Pembina Pipeline Corporat… | $46.47 | 25.56B | -23% | -53% | — | -46% | 23.63 | 2.39 | 5.15 | 16.67 | — | 3.84 | 38.36% | 36.11% | 21.78% | 9.88% | 7.11% | 4.74% | 0.79 | 4.79 | 0.61 | 0.46 | 4.13 | -1133.00% | 534.00% | 1018.00% | 6.22% | 1.60 | 8.21% | 4.43% | 104.60% | 4.43% | 18.95 | 21.39 | 6.84 | 1.73 |
| CQP | Cheniere Energy Partners,… | $61.30 | 29.67B | -16% | -43% | — | +209% | 11.97 | 9.57 | 2.81 | 10.09 | 26.50 | 9.57 | 34.35% | 34.45% | 27.77% | 101.35% | 21.58% | 14.46% | 4.65 | 4.92 | 0.78 | 0.64 | 3.27 | 4518.00% | 2360.00% | -871.00% | 8.51% | 1.62 | 14.96% | 6.84% | 81.80% | 8.16% | 12.06 | 17.39 | 4.15 | 2.36 |
| CTRA | Coterra Energy Inc. | $30.59 | 23.29B | +12% | -29% | -33% | — | 13.97 | 1.40 | 8.72 | 4.98 | 28.50 | 1.40 | 60.41% | 89.13% | 62.41% | 11.34% | 11.56% | 7.84% | 0.01 | 11.96 | 0.09 | 0.09 | 0.03 | 4901.00% | -4962.00% | 29268.00% | 16.77% | 3.08 | 24.99% | 2.84% | 39.70% | 10.22% | 9.83 | 6.00 | 8.77 | 3.30 |
| DVN | Devon Energy Corporation | $43.53 | 27B | +55% | -37% | -32% | +71% | 10.53 | 1.82 | 1.65 | 4.79 | — | 1.91 | 24.71% | 22.04% | 15.43% | 17.86% | 12.77% | 8.64% | 0.57 | 7.39 | 0.98 | 0.79 | 0.99 | -810.00% | 1001.00% | -46565.00% | 11.05% | 1.64 | 13.64% | 2.19% | 23.10% | 9.48% | 9.42 | 11.41 | 2.08 | 2.44 |
| EC | Ecopetrol S.A. | $11.89 | 24.44B | +324% | -24% | — | -76% | 4.45 | 0.86 | 0.54 | 3.17 | — | 1.15 | 35.14% | 28.85% | 10.38% | 19.90% | 12.92% | 5.53% | 1.43 | 4.53 | 1.53 | 0.86 | 1.90 | -2740.00% | -689.00% | 46397.00% | 45.34% | 1.08 | 18.14% | 23.42% | 104.20% | 23.47% | 4.60 | 5.43 | 1.33 | 1.36 |
| FTI | TechnipFMC plc | $66.31 | 27.25B | -24% | -38% | -75% | -41% | 29.24 | 8.41 | 2.85 | 19.79 | 143.22 | 9.63 | 17.35% | 9.63% | 9.70% | 29.95% | 23.75% | 9.68% | 0.60 | 9.87 | 1.13 | 0.76 | 0.67 | 2042.00% | 937.00% | 11304.00% | 5.12% | 0.36 | 35.92% | 0.29% | 8.50% | 3.54% | 30.57 | 20.21 | 2.95 | 3.38 |
| HAL | Halliburton Company | $36.00 | 30.3B | -14% | -60% | -83% | -79% | 23.36 | 2.88 | 1.36 | 11.89 | — | 4.01 | 15.76% | 11.95% | 5.78% | 12.32% | 11.71% | 5.11% | 0.78 | 6.34 | 2.04 | 1.28 | 1.95 | -4700.00% | -331.00% | -3099.00% | 5.54% | 0.52 | 10.12% | 1.92% | 44.80% | 6.01% | 13.61 | 21.59 | 1.63 | 3.61 |
| TPL | Texas Pacific Land Corpor… | $524.29 | 36.15B | -46% | -59% | -95% | -73% | 76.07 | 25.10 | 45.88 | 55.70 | 1260.37 | 25.68 | 100.00% | 74.19% | 60.31% | 37.15% | 44.28% | 33.53% | 0.02 | — | 4.40 | 4.27 | -0.17 | 604.00% | 1309.00% | 551.00% | 1.33% | 7.52 | 46.11% | 0.40% | 30.70% | 0.47% | 61.65 | 75.06 | 45.74 | 136.92 |
| TS | Tenaris S.A. | $54.40 | 29.19B | -21% | -60% | -55% | -73% | 14.68 | 1.71 | 2.37 | 8.95 | — | 1.86 | 34.39% | 19.06% | 16.13% | 11.65% | 12.87% | 9.54% | 0.03 | 48.50 | 3.87 | 2.06 | -0.04 | -4862.00% | -433.00% | -830.00% | 6.99% | 1.11 | 14.01% | 3.17% | 46.60% | 8.08% | 11.36 | 13.09 | 2.17 | 6.62 |
| VG | Venture Global, Inc. | $9.69 | 23.73B | +192% | -62% | -64% | — | 12.70 | 7.66 | 4.46 | 15.66 | — | 7.66 | 66.35% | 35.46% | 31.03% | 79.24% | 6.01% | 4.85% | 10.29 | 3.02 | 1.29 | 1.12 | 8.48 | -4135.00% | -3704.00% | 22669.00% | -52.16% | 0.61 | -49.27% | 0.63% | 8.00% | 0.63% | 27.44 | -4.18 | 9.73 | 0.72 |
About Pembina Pipeline Corporation
Pembina Pipeline Corporation provides transportation and midstream services for the energy industry. It operates through three segments: Pipelines, Facilities, and Marketing & New Ventures. The Pipelines segment operates conventional, oil sands and heavy oil, and transmission assets with a transportation capacity of 3.1 millions of barrels of oil equivalent per day, ground storage of 11 millions of barrels, and rail terminalling capacity of approximately 105 thousands of barrels of oil equivalent per day serving markets and basins across North America. The Facilities segment offers infrastructure that provides customers with natural gas, condensate, and natural gas liquids (NGLs), including ethane, propane, butane, and condensate; and includes 354 thousands of barrels per day of NGL fractionation capacity, 21 millions of barrels of cavern storage capacity, and associated pipeline and rail terminalling facilities. The Marketing & New Ventures segment buys and sells hydrocarbon liquids and natural gas originating in the Western Canadian sedimentary basin and other basins. Pembina Pipeline Corporation was incorporated in 1954 and is headquartered in Calgary, Canada.
- CEO
- J. Scott Burrows
- Employees
- 3K
- Beta
- 0.77
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($21.88 ÷ $46.47) − 1 = -52.92% (DCF, example).