GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Phillips 66 Partners LP (NYSE:PSXP) » Definitions » Intrinsic Value: Projected FCF

Phillips 66 Partners LP (Phillips 66 Partners LP) Intrinsic Value: Projected FCF : $16.91 (As of Apr. 26, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Phillips 66 Partners LP Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-26), Phillips 66 Partners LP's Intrinsic Value: Projected FCF is $16.91. The stock price of Phillips 66 Partners LP is $42.01. Therefore, Phillips 66 Partners LP's Price-to-Intrinsic-Value-Projected-FCF of today is 2.5.

The historical rank and industry rank for Phillips 66 Partners LP's Intrinsic Value: Projected FCF or its related term are showing as below:

PSXP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.13   Med: 7.84   Max: 23
Current: 2.48

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Phillips 66 Partners LP was 23.00. The lowest was 2.13. And the median was 7.84.

PSXP's Price-to-Projected-FCF is not ranked
in the Oil & Gas industry.
Industry Median: 0.85 vs PSXP: 2.48

Phillips 66 Partners LP Intrinsic Value: Projected FCF Historical Data

The historical data trend for Phillips 66 Partners LP's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Phillips 66 Partners LP Intrinsic Value: Projected FCF Chart

Phillips 66 Partners LP Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.30 5.37 2.68 5.49 16.91

Phillips 66 Partners LP Quarterly Data
Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 5.49 8.42 10.75 14.39 16.91

Competitive Comparison of Phillips 66 Partners LP's Intrinsic Value: Projected FCF

For the Oil & Gas Midstream subindustry, Phillips 66 Partners LP's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Phillips 66 Partners LP's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Phillips 66 Partners LP's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Phillips 66 Partners LP's Price-to-Projected-FCF falls into.



Phillips 66 Partners LP Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Phillips 66 Partners LP's Free Cash Flow(6 year avg) = $181.98.

Phillips 66 Partners LP's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec21)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*181.984+2660*0.8)/228.341
=16.91

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Phillips 66 Partners LP  (NYSE:PSXP) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Phillips 66 Partners LP's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=42.01/16.906957860568
=2.48

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Phillips 66 Partners LP Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Phillips 66 Partners LP's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Phillips 66 Partners LP (Phillips 66 Partners LP) Business Description

Industry
Traded in Other Exchanges
N/A
Address
2331 CityWest Boulevard, Houston, TX, USA, 77042
Phillips 66 Partners is a master limited partnership that provides fee-based transportation, processing, storage, and fractionation services primarily to Phillips 66, which owns a 74% limited partner interest. Phillips 66 Partners' primary revenue sources are long-term, fee-based contracts to handle crude, natural gas liquids, and refined products. Phillips 66 manages and operates Phillips 66 Partners as its noneconomic general partner. Phillips 66's general partner economic interest and incentive distribution rights were eliminated in August 2019.
Executives
Mark Haney director 3010 BRIARPARK DRIVE, HOUSTON TX 77042
Phillip David Bairrington director C/O PHILLIPS 66 CORPORATE LEGAL, N13 2331 CITYWEST BLVD. HOUSTON TX 77042
Paula Ann Johnson director 600 N. DAIRY ASHFORD, HOUSTON TX 77079
Charles Douglas Johnson director 600 N. DAIRY ASHFORD, HOUSTON TX 77079
66 Phillips director, 10 percent owner 2331 CITYWEST BLVD., HOUSTON TX 77042
Phillips 66 Co director, 10 percent owner 2331 CITYWEST BLVD., HOUSTON TX 77042
Phillips 66 Project Development Inc. director, 10 percent owner P.O. BOX 4428, HOUSTON TX 77210
Kevin J Mitchell director, officer: Vice President & CFO 3010 BRIARPARK DRIVE, HOUSTON TX 77042
Rosy Zuklic officer: VP & Chief Operating Officer 2331 CITYWEST BLVD. HOUSTON TX 77042
Gary Kramer Adams director 15624 BUMBLE BEE LANE, ROGERS AR 72758
Timothy Garth Taylor director, officer: President P.O. BOX 268836, OKLAHOMA CITY OK 73102
Timothy D. Roberts director C/O PHILLIPS 66 PARTNERS LP, 3010 BRIARPARK DRIVE, HOUSTON TX 77042
Chukwuemeka A. Oyolu officer: Vice President & Controller 3010 BRIARPARK DRIVE, HOUSTON TX 77042
J. T. Liberti officer: VP and Chief Operating Officer 3010 BRIARPARK DRIVE HOUSTON TX 77042
Robert A Herman director 3010 BRIARPARK DRIVE, 9TH FLOOR, HOUSTON TX 77042