Par Pacific Holdings, Inc. (NYSE: PARR)

Sector: Energy Industry: Oil & Gas Refining & Marketing CIK: 0000821483
Market Cap 2.06 Bn
P/B 1.48
P/E 8.75
P/S 0.28
ROIC (Qtr) 10.02
Div Yield % 0.00
Rev 1y % (Qtr) -6.11
Total Debt (Qtr) 1.65 Bn
Debt/Equity (Qtr) 1.18
Add ratio to table...

About

Par Pacific Holdings, Inc., often recognized by its stock symbol PARR, is a growth-oriented energy company operating in the western United States. The company's primary business activities span across three segments: Refining, Retail, and Logistics. These operations are carried out in various regions, including Hawaii, Wyoming, Washington, Montana, and the Pacific Northwest, as well as in Idaho. Par Pacific Holdings' refineries process a variety of crude oils to produce fuels such as LPG, naphtha, gasoline, jet fuel, ULSD, marine fuel, LSFO, HSFO,...

Read more

Investment thesis

Bull case

  • Operating cash flow of 336.07M provides strong 22.43x coverage of stock compensation 14.98M, indicating sustainable incentive practices.
  • Strong operating cash flow of 336.07M provides 3.59x coverage of SG&A expenses 93.66M, showing efficient operational cost management.
  • Operating cash flow of 336.07M fully covers other non-current liabilities 60.17M by 5.58x, showing strong long-term stability.
  • Robust tangible asset base of 3.94B provides 5.85x coverage of working capital 673.57M, indicating strong operational backing.
  • Tangible assets of 3.94B provide robust 7.59x coverage of other current liabilities 518.66M, indicating strong asset backing.

Bear case

  • Operating cash flow of 336.07M barely covers its investment activities of (166.73M), with a coverage ratio of -2.02, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 159.41M against inventory of 1.35B, the 0.12 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating earnings of 398.80M show weak coverage of depreciation charges of 142.49M, with a 2.80 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 142.49M relative to operating cash flow of 336.07M, which is 0.42x suggests significant maintenance capital requirements affecting free cash flow.
  • Free cash flow of 167.12M represents just -2.03x of debt issuance (82.51M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Oil & Gas Refining & Marketing
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MPC Marathon Petroleum Corp 142.92 Bn 53.05 1.86 34.20 Bn
2 VLO Valero Energy Corp/Tx 79.27 Bn 8.41 0.46 10.58 Bn
3 PSX Phillips 66 70.22 Bn 27.51 0.54 21.76 Bn
4 SUN Sunoco LP 5.94 Bn 11.81 0.45 10.07 Bn
5 DINO HF Sinclair Corp 5.65 Bn 289.25 1.17 3.16 Bn
6 PBF PBF Energy Inc. 3.87 Bn -24.43 0.13 2.90 Bn
7 DK Delek US Holdings, Inc. 2.42 Bn 7.69 0.13 3.59 Bn
8 CVI Cvr Energy Inc 2.28 Bn 13.73 0.31 1.83 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.90 0.76
EV to Cash from Ops. EV/CFO 10.88 8.58
EV to Debt EV to Debt 2.21 2.22
EV to EBIT EV/EBIT 9.17 10.87
EV to EBITDA EV/EBITDA 6.84 9.19
EV to Free Cash Flow [EV/FCF] EV/FCF 21.88 10.02
EV to Market Cap EV to Market Cap 1.77 1.76
EV to Revenue EV/Rev 0.49 0.77
Price to Book Value [P/B] P/B 1.48 6.86
Price to Earnings [P/E] P/E 8.75 34.12
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.72
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 28.49
Dividend per Basic Share Div per Share (Qtr) 0.00 1.75
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -37.85
Interest Coverage Int. cover (Qtr) 4.62 1.50
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -46.79 -33.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -13.05 150.03
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.78
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -31.51 -40.63
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 34.26 451.72
EBIT Growth (1y) % EBIT 1y % (Qtr) 41.26 -35.27
EBT Growth (1y) % EBT 1y % (Qtr) 56.16 -53.20
EPS Growth (1y) % EPS 1y % (Qtr) -6.29 -26.82
FCF Growth (1y) % FCF 1y % (Qtr) 1,020.86 12.55
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 8.69 31.60
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.84 2.36
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.42
Cash Ratio Cash Ratio (Qtr) 0.12 0.39
Current Ratio Curr Ratio (Qtr) 1.52 1.41
Debt to Equity Ratio Debt/Equity (Qtr) 1.18 10.15
Interest Cover Ratio Int Coverage (Qtr) 4.62 1.50
Times Interest Earned Times Interest Earned (Qtr) 4.62 1.50
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 7.20 6.34
EBIT Margin % EBIT Margin % (Qtr) 5.33 1.61
EBT Margin % EBT Margin % (Qtr) 4.18 -2.36
Gross Margin % Gross Margin % (Qtr) 16.00 12.04
Net Profit Margin % Net Margin % (Qtr) 3.20 -3.21