image
Energy - Oil & Gas Exploration & Production - NASDAQ - US
$ 13.4
-0.151 %
$ 1.16 B
Market Cap
-3.28
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CLMT stock under the worst case scenario is HIDDEN Compared to the current market price of 13.4 USD, Calumet, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CLMT stock under the base case scenario is HIDDEN Compared to the current market price of 13.4 USD, Calumet, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CLMT stock under the best case scenario is HIDDEN Compared to the current market price of 13.4 USD, Calumet, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CLMT

image
$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.0$16.0$16.0$14.0$14.0$12.0$12.0$10.0$10.0$8.0$8.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
4.19 B REVENUE
0.20%
8.1 M OPERATING INCOME
-96.97%
-222 M NET INCOME
-471.34%
-46.4 M OPERATING CASH FLOW
-211.41%
-76.7 M INVESTING CASH FLOW
71.78%
154 M FINANCING CASH FLOW
-42.04%
994 M REVENUE
4.68%
-48.7 M OPERATING INCOME
-214.54%
-162 M NET INCOME
-298.03%
-111 M OPERATING CASH FLOW
-3152.94%
77.8 M INVESTING CASH FLOW
411.20%
190 M FINANCING CASH FLOW
494.69%
Balance Sheet Calumet, Inc.
image
Current Assets 766 M
Cash & Short-Term Investments 38.1 M
Receivables 278 M
Other Current Assets 450 M
Non-Current Assets 1.99 B
Long-Term Investments 0
PP&E 1.68 B
Other Non-Current Assets 313 M
10.08 %16.31 %60.87 %11.36 %Total Assets$2.8b
Current Liabilities 864 M
Accounts Payable 321 M
Short-Term Debt 94.3 M
Other Current Liabilities 448 M
Non-Current Liabilities 2.36 B
Long-Term Debt 2.24 B
Other Non-Current Liabilities 116 M
9.95 %2.92 %13.91 %69.62 %3.59 %Total Liabilities$3.2b
EFFICIENCY
Earnings Waterfall Calumet, Inc.
image
Revenue 4.19 B
Cost Of Revenue 3.96 B
Gross Profit 231 M
Operating Expenses 223 M
Operating Income 8.1 M
Other Expenses 230 M
Net Income -222 M
5b5b4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)4b(4b)231m(223m)8m(230m)(222m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
5.51% GROSS MARGIN
5.51%
0.19% OPERATING MARGIN
0.19%
-5.30% NET MARGIN
-5.30%
31.18% ROE
31.18%
-8.05% ROA
-8.05%
0.41% ROIC
0.41%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Calumet, Inc.
image
200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -222 M
Depreciation & Amortization 149 M
Capital Expenditures -76.7 M
Stock-Based Compensation 14.6 M
Change in Working Capital 10.2 M
Others -13.8 M
Free Cash Flow -123 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Calumet, Inc.
image
Wall Street analysts predict an average 1-year price target for CLMT of $25.2 , with forecasts ranging from a low of $15.7 to a high of $29 .
CLMT Lowest Price Target Wall Street Target
15.7 USD 17.16%
CLMT Average Price Target Wall Street Target
25.2 USD 87.87%
CLMT Highest Price Target Wall Street Target
29 USD 116.42%
Price
Max Price Target
Min Price Target
Average Price Target
3030252520201515101055Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.685 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.0003.0002.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.6850.6850.6850.6850.6852.740.692015201520162016
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Calumet, Inc.
image
Sold
0-3 MONTHS
635 K USD 2
3-6 MONTHS
857 K USD 2
6-9 MONTHS
5.86 M USD 4
9-12 MONTHS
0 USD 0
Bought
5.51 K USD 1
0-3 MONTHS
32.6 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Calumet to Participate in June 2025 Investor Conferences INDIANAPOLIS , May 23, 2025 /PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) ("Calumet") announced today that it plans to attend two investor conferences in June 2025. On Thursday, June 5 th, Calumet will attend the Bank of America Securities Energy and Power Credit Conference and will be holding one-on-one investor meetings at the conference. prnewswire.com - 3 weeks ago
Calumet, Inc. (CLMT) Q1 2025 Earnings Call Transcript Calumet, Inc. (NASDAQ:CLMT ) Q1 2025 Earnings Conference Call May 9, 2025 9:00 AM ET Company Participants John Kompa - Investor Relations Todd Borgmann - Chief Executive Officer David Lunin - Executive Vice President and Chief Financial Officer Bruce Fleming - Executive Vice President, Montana Renewables and Corporate Development Scott Obermeier - Executive Vice President, Specialists Conference Call Participants Neil Mehta - Goldman Sachs Amit Dayal - H.C. Wainwright Jason Gabelman - TD Cowen Gregg Brody - Bank of America Operator Good day, and welcome to the Calumet, Inc. First Quarter 2025 Conference Call. seekingalpha.com - 1 month ago
Calumet Reports First Quarter 2025 Results First quarter 2025 net loss of $162.0 million, or basic loss per common share of $1.87 per share First quarter 2025 Adjusted EBITDA with Tax Attributes of $55.0 million, reflecting a $30.4 million adjustment for RINs incurrence expense and $16.9 million from the Production Tax Credit ("PTC") Montana Renewables expects to reach 120 to 150-million-gallon SAF capacity sooner than previously reported for a fraction of the cost  Montana Renewables received $782 million funding of Department of Energy ("DOE") loan in February 2025, closed sale of Royal Purple® industrial business for $110 million in March 2025, and launches partial redemption for $150 million of 2026 Notes   Company-wide cost reduction plan on track with $22 million year over year reduction in operating costs Consolidated quarter ending liquidity of $542.7 million INDIANAPOLIS , May 9, 2025 /PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) today reported results of Calumet, Inc. (the "Company," "Calumet," "we," "our" or "us") for the first quarter ended March 31, 2025, as follows: Three Months Ended March 31,  2025 2024 Net income (loss) $ (162.0) $ (41.6) Basic earnings (loss) per common share/unit $ (1.87) $ (0.51) Adjusted EBITDA $ 38.1 $ 28.1 Adjusted EBITDA with Tax Attributes $ 55.0 $ 28.1 Specialty Products and Solutions Performance Brands Montana/Renewables Three Months Ended March 31,  Three Months Ended March 31,  Three Months Ended March 31,  2025 2024 2025 2024 2025 2024 (Dollars in millions, except per barrel data) Gross profit (loss) $ (34.0) $ 85.3 $ 22.2 $ 22.3 $ (69.6) $ (29.1) Adjusted gross profit (loss) $ 64.9 $ 56.8 $ 24.2 $ 23.2 $ (8.2) $ (4.9) Adjusted EBITDA $ 56.3 $ 47.2 $ 15.8 $ 13.4 $ (13.6) $ (13.4) Adjusted EBITDA with Tax Attributes $ 56.3 $ 47.2 $ 15.8 $ 13.4 $ 3.3 $ (13.4) Gross profit (loss) per barrel $ (6.33) $ 15.77 $ 144.16 $ 154.86 $ (32.03) $ (14.16) Adjusted gross profit (loss) per barrel $ 12.08 $ 10.50 $ 157.14 $ 161.11 $ (3.77) $ (2.38) "The first quarter of 2025 reflected significant progress on multiple strategic fronts," said Todd Borgmann, CEO. "Most importantly, we closed – and received funding – of our DOE loan under the new administration setting the stage for transformational growth in our Renewables business. prnewswire.com - 1 month ago
Calumet, Inc. to Release First Quarter 2025 Earnings on May 9, 2025 INDIANAPOLIS , April 25, 2025 /PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) (the "Company," "Calumet," "we," "our" or "us"), announced today that it plans to report results for the First Quarter 2025 on May 9, 2025. A conference call to discuss the financial and operational results is scheduled for May 9th at 9:00 AM ET. prnewswire.com - 1 month ago
Calumet's Businesses Firing Like A Cannon, Well, Even Much Closer (Update) Calumet Specialty Products is significantly undervalued, with a misunderstood market and a heavy short position that is likely to face a destructive end soon. First-quarter EBITDA estimates are strong, with potential for $90 million, and second-quarter projections are even higher due to favorable market conditions. Management is effectively managing leverage and cash flow, aiming to reduce debt significantly while maintaining positive cash flow and strong EBITDA generation. seekingalpha.com - 1 month ago
Calumet, Inc. (CLMT) Moves 12.5% Higher: Will This Strength Last? Calumet, Inc. (CLMT) was a big mover last session on higher-than-average trading volume. The latest trend in earnings estimate revisions might not help the stock continue moving higher in the near term. zacks.com - 2 months ago
Calumet Announces Closing of Sale of Assets Related to Industrial Portion of its Royal Purple® Business INDIANAPOLIS , April 1, 2025 /PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) (the "Company," "Calumet," "we," "our" or "us") has successfully closed its previously announced sale of assets related to the industrial portion of its Royal Purple® business, for $110 million in cash to a wholly owned subsidiary of Lubrication Engineers, Inc., a portfolio company of Aurora Capital Partners.  The assets sold related to Royal Purple's high performance synthetic industrial product line including industrial gear lubricants, bio-environmental lubricants, stationary natural gas engine oils, hydraulic lubricants, and compressor oils, along with an exclusive license of the brand for industrial applications. prnewswire.com - 2 months ago
Calumet Announces Intention to Nominate Julio Quintana and Karen Narwold to Board of Directors; and Wasserstein Debt Opportunities Expresses Support INDIANAPOLIS , March 17, 2025 /PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) (the "Company," "Calumet," "we") today announced that Julio Quintana and Karen Narwold have been selected as nominees for election to the Board of Directors of Calumet (the "Board") at the Company's 2025 Annual Meeting of Stockholders (the "Annual Meeting").  After successfully guiding the Company through the transition from a master limited partnership (MLP) to a C-Corporation, Jim Carter and Dan Sheets have informed the Board of their decision not to seek re-election and to retire at the end of their terms following the Annual Meeting. prnewswire.com - 3 months ago
Calumet's Businesses Firing Like A Cannon, Well, Close Calumet delivered in-line Q4 2024 results, with management's asset sales and cash generation efforts creating a favorable buying opportunity. Specialty EBITDA is projected to improve to the low $200 million range in 2025, driven by stronger Gulf Coast 2-1-1 spreads and operational efficiencies. The partial sale of Performance Brands for $110 million will be offset by operational efficiencies, maintaining EBITDA levels over the next two years. seekingalpha.com - 3 months ago
Calumet to Attend Wolfe Research Conference INDIANAPOLIS , March 4, 2025 /PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) ("Calumet") announced today plans to attend the Wolfe Research Refining Conference Thursday, March 6, 2025, in New York. Calumet will be holding one-on-one investor meetings throughout the day at the conference. prnewswire.com - 3 months ago
Calumet, Inc. (CLMT) Q4 2024 Earnings Conference Call Transcript Calumet, Inc. (NASDAQ:CLMT ) Q4 2024 Earnings Conference Call February 28, 2025 9:00 AM ET Company Participants John Kompa - Investor Relations Todd Borgmann - Chief Executive Officer David Lunin - Executive Vice President & Chief Financial Officer Bruce Fleming - Executive Vice President, Montana Renewables & Corporate Development Scott Obermeier - Executive Vice President, Specialists Conference Call Participants Roger Read - Wells Fargo Jason Gabelman - TD Cowen Neil Mehta - Goldman Sachs Gregg Brody - Bank of America Operator Good morning, and welcome to the Calumet, Inc. Fourth Quarter and Full Year 2024 Results Conference Call. All participants will be in listen-only mode. seekingalpha.com - 3 months ago
Lubrication Engineers to Acquire Industrial Brands & Products of Royal Purple WICHITA, Kas., Feb. 28, 2025 /PRNewswire/ -- Lubrication Engineers, Inc. ("LE"), a leading developer and manufacturer of high-performance industrial lubricants and asset reliability solutions, today announced that it has entered into a definitive agreement to acquire the industrial brands and products of Royal Purple ("RPI"), a leading provider of specialty synthetic performance lubricants and greases for diversified industrial applications. prnewswire.com - 3 months ago
8. Profile Summary

Calumet, Inc. CLMT

image
COUNTRY US
INDUSTRY Oil & Gas Exploration & Production
MARKET CAP $ 1.16 B
Dividend Yield 0.00%
Description Calumet, Inc. manufactures, formulates, and markets slate of specialty branded products to various consumer-facing and industrial markets in North America and internationally. Its Specialty Products and Solutions segment offers various solvents, waxes, customized lubricating oils, white oils, petrolatums, gels, esters, and other products. The company's Montana/Renewables segment focuses on processing renewable feedstocks into renewable hydrogen, renewable natural gas, renewable propane, renewable naphtha, renewable kerosene/aviation fuel, and renewable diesel. This segment also processes Canadian crude oil into conventional gasoline, diesel, jet fuel, and specialty grades of asphalt. Its Performance Brands segment blends, packages, and markets high performance products through Royal Purple, Bel-Ray, and TruFuel brands. Calumet GP, LLC serves as the general partner for Calumet Specialty Products Partners, L.P. The company was founded in 1916 and is headquartered in Indianapolis, Indiana.
Contact 2780 Waterfront Parkway East Drive, Indianapolis, IN, 46214 https://calumet.com/
IPO Date Jan. 26, 2006
Employees 1620
Officers Mr. Gregory J. Morical Senior Vice President, General Counsel & Secretary Mr. Louis Todd Borgmann President, Chief Executive Officer & Director Mr. John Kompa Director of Investor Relations Mr. Bruce A. Fleming Ph.D. Executive Vice President of Montana Renewables & Corporate Development Mr. Vincent Donargo Chief Accounting Officer Mr. Scott Obermeier Executive Vice President of Specialties Mr. Chris Hodges Alpha IR