Par Pacific Holdings, Inc.

Par Pacific Holdings, Inc.

PARRยทNYSE

$57.19

+0.16%
EnergyOil & Gas Refining & Marketing

Par Pacific Holdings, Inc. owns and operates energy and infrastructure businesses. The company operates through three segments: Refining, Retail, and Logistics. The Refining segment owns and operates three refineries that produces ultra-low sulfur diesel, gasoline, jet fuel, marine fuel, distillate, asphalt, low sulfur fuel oil, and other associated refined products primarily for consumption in Hawaii, Pacific Northwest, Wyoming, and South Dakota. The Retail segment operates 119 fuel retail outlets, which sell merchandise, such as soft drinks, prepared foods, and other sundries in Hawaii under the Hele, 76, and nomnom brands; and gasoline, diesel, and retail merchandise in Washington and Idaho under the Cenex, nomnom, and Zip Trip brand names. The Logistics segment owns and operates terminals, pipelines, a single point mooring, and trucking operations to distribute refined products throughout the island of Oahu, Maui, Hawaii, Molokai, and Kauai. It also leases marine vessels; owns and operates a crude oil pipeline gathering system, a refined products pipeline, storage facilities, and loading racks in Wyoming; and a jet fuel storage facility and pipeline that serves Ellsworth Air Force Base in South Dakota. In addition, this segment owns and operates a marine terminal, a unit train-capable rail loading terminal, storage facilities, a truck rack, and a proprietary pipeline that serves Joint Base Lewis McChord. The company was formerly known as Par Petroleum Corporation and changed its name to Par Pacific Holdings, Inc. in October 2015. Par Pacific Holdings, Inc. was incorporated in 1984 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$2.87B
EPS7.2800
P/E Ratio7.86
Earnings Date08/04/2026
Par Pacific Holdings, Inc.

Par Pacific Holdings, Inc. Fair Value Envelope

PARR ยท NYSE

Our analysis suggests that PARR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $57.19, this represents a potential HIDDEN relative to our calculated worth for Par Pacific Holdings, Inc..

Intrinsic Value
Current Price: $57.19

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$3,778.4B
+ Cash & Equivalents$164.1M
Firm Value$3,778.5B
- Debt$1.4B
Equity Value$3,777.2B
/ Shares Outstanding50,291,046B
DCF Value$75.1K
UNDERVALUED BY 131227%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$890.7M
$1.8B
$3.6B
$7.1B
$14.3B
$28.5B
$57.0B
$114.0B
$228.0B
$456.0B
Maintenance CapEx
-$59.5M
-$119.1M
-$238.2M
-$476.4M
-$952.8M
-$1.9B
-$3.8B
-$7.6B
-$15.2B
-$30.5B
Owner Earnings
$831.1M
$1.7B
$3.3B
$6.6B
$13.3B
$26.6B
$53.2B
$106.4B
$212.8B
$425.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$769.6M
$1.4B
$2.6B
$4.9B
$9.1B
$16.8B
$31.0B
$57.5B
$106.4B
$197.1B
Terminal Value represents 88.7% of Enterprise Value