image
Energy - Oil & Gas Refining & Marketing - NYSE - US
$ 13.8
6.81 %
$ 750 M
Market Cap
-23.39
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PARR stock under the worst case scenario is HIDDEN Compared to the current market price of 13.8 USD, Par Pacific Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PARR stock under the base case scenario is HIDDEN Compared to the current market price of 13.8 USD, Par Pacific Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PARR stock under the best case scenario is HIDDEN Compared to the current market price of 13.8 USD, Par Pacific Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PARR

image
$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
7.97 B REVENUE
-3.13%
47.6 M OPERATING INCOME
-93.00%
-33.3 M NET INCOME
-4.57%
83.8 M OPERATING CASH FLOW
-85.53%
-134 M INVESTING CASH FLOW
79.67%
-37 M FINANCING CASH FLOW
72.74%
1.83 B REVENUE
-14.54%
-47 M OPERATING INCOME
-128.90%
-55.7 M NET INCOME
-743.99%
-15.5 M OPERATING CASH FLOW
-19.71%
-47.7 M INVESTING CASH FLOW
-68.27%
72.1 M FINANCING CASH FLOW
253.92%
Balance Sheet Par Pacific Holdings, Inc.
image
Current Assets 1.77 B
Cash & Short-Term Investments 192 M
Receivables 398 M
Other Current Assets 1.18 B
Non-Current Assets 2.06 B
Long-Term Investments 86.3 M
PP&E 1.58 B
Other Non-Current Assets 386 M
5.01 %10.40 %30.87 %41.38 %10.09 %Total Assets$3.8b
Current Liabilities 1.1 B
Accounts Payable 437 M
Short-Term Debt 68.8 M
Other Current Liabilities 591 M
Non-Current Liabilities 1.54 B
Long-Term Debt 374 M
Other Non-Current Liabilities 1.17 B
16.56 %22.39 %14.17 %44.28 %Total Liabilities$2.6b
EFFICIENCY
Earnings Waterfall Par Pacific Holdings, Inc.
image
Revenue 7.97 B
Cost Of Revenue 7.23 B
Gross Profit 742 M
Operating Expenses 694 M
Operating Income 47.6 M
Other Expenses 81 M
Net Income -33.3 M
8b8b7b7b6b6b5b5b4b4b3b3b2b2b1b1b00(1b)(1b)8b(7b)742m(694m)48m(81m)(33m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
9.30% GROSS MARGIN
9.30%
0.60% OPERATING MARGIN
0.60%
-0.42% NET MARGIN
-0.42%
-2.80% ROE
-2.80%
-0.87% ROA
-0.87%
1.45% ROIC
1.45%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Par Pacific Holdings, Inc.
image
500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -33.3 M
Depreciation & Amortization 132 M
Capital Expenditures -136 M
Stock-Based Compensation 25.7 M
Change in Working Capital -18.1 M
Others -43.2 M
Free Cash Flow -51.8 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Par Pacific Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for PARR of $27.8 , with forecasts ranging from a low of $19 to a high of $43 .
PARR Lowest Price Target Wall Street Target
19 USD 37.68%
PARR Average Price Target Wall Street Target
27.8 USD 101.09%
PARR Highest Price Target Wall Street Target
43 USD 211.59%
Price
Max Price Target
Min Price Target
Average Price Target
45454040353530302525202015151010May '24May '24Jul '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 '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership Par Pacific Holdings, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
1.52 M USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Par Pacific Holdings, Inc. (PARR) Q4 2024 Earnings Call Transcript Par Pacific Holdings, Inc. (NYSE:PARR ) Q4 2024 Earnings Conference Call February 26, 2025 10:00 AM ET Company Participants Ashimi Patel - Vice President, Investor Relations and Sustainability Will Monteleone - President and Chief Executive Officer Richard Creamer - Executive Vice President, Refining and Logistics Shawn Flores - Senior Vice President and Chief Financial Officer Conference Call Participants Matthew Blair - Tudor, Pickering, and Holt John Royall - JPMorgan Jason Gabelman - TD Cowen Manav Gupta - UBS Operator Good morning and welcome to the Par Pacific Fourth Quarter Earnings Conference Call for 2024. All participants will be in listen-only mode. seekingalpha.com - 1 month ago
Par Petroleum (PARR) Reports Q4 Earnings: What Key Metrics Have to Say Although the revenue and EPS for Par Petroleum (PARR) give a sense of how its business performed in the quarter ended December 2024, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 1 month ago
Par Petroleum (PARR) Reports Q4 Loss, Tops Revenue Estimates Par Petroleum (PARR) came out with a quarterly loss of $0.79 per share versus the Zacks Consensus Estimate of a loss of $1.03. This compares to earnings of $1.08 per share a year ago. zacks.com - 1 month ago
Par Pacific Reports Fourth Quarter and 2024 Results HOUSTON, Feb. 25, 2025 (GLOBE NEWSWIRE) -- Par Pacific Holdings, Inc. (NYSE: PARR) (“Par Pacific” or the “Company”) today reported its financial results for the fourth quarter and twelve months ended December 31, 2024. globenewswire.com - 1 month ago
Par Pacific Announces Fourth Quarter 2024 Earnings Release and Conference Call Schedule HOUSTON, Feb. 04, 2025 (GLOBE NEWSWIRE) -- Par Pacific Holdings, Inc. (NYSE: PARR) (“Par Pacific”) today announced that it will release its fourth quarter 2024 results after the New York Stock Exchange closes on Tuesday, February 25, 2025. This release will be followed by a conference call for investors on Wednesday, February 26, 2025, at 9:00 a.m. Central Time (10:00 a.m. Eastern). The full text of the release will be available on Par Pacific's website at http://www.parpacific.com. globenewswire.com - 2 months ago
Par Pacific Management to Participate in Investor Conferences HOUSTON, Dec. 23, 2024 (GLOBE NEWSWIRE) -- Par Pacific Holdings, Inc. (NYSE: PARR) (“Par Pacific”) today announced that members of its management team will participate in the following investor conferences. globenewswire.com - 3 months ago
Par Pacific Announces 2025 Capital Expenditure Guidance HOUSTON, Dec. 19, 2024 (GLOBE NEWSWIRE) -- Par Pacific Holdings, Inc. (NYSE: PARR) (“Par Pacific”) today announced its 2025 capital expenditure and turnaround outlay guidance with a range of $210 million to $240 million. globenewswire.com - 4 months ago
Par Pacific: Rolling The Dice With Debt-Funded Share Buybacks Management of Par Pacific believes they have circa $330m of excess liquidity and plan to continue share buybacks during this downturn. These will likely be debt-funded, which is controversial and raises questions regarding the extent of the risks. They have zero debt maturities for over three years, plus a healthy cash balance and no plan for higher capital expenditure, so there are no immediate issues. seekingalpha.com - 5 months ago
Par Pacific Holdings, Inc. (PARR) Q3 2024 Earnings Call Transcript Par Pacific Holdings, Inc. (NYSE:PARR ) Q3 2024 Earnings Conference Call November 5, 2024 10:00 AM ET Company Participants Ashimi Patel - Vice President, Investor Relations Will Monteleone - President & Chief Executive Officer Richard Creamer - Executive Vice President, Refining & Logistics Shawn Flores - Senior Vice President & Chief Financial Officer Conference Call Participants Alejandra Magana - JPMorgan Matthew Blair - Tudor, Pickering, and Holt Ryan Todd - Piper Sandler Neil Mehta - Goldman Sachs Jason Gabelman - TD Cowen Manav Gupta - UBS Operator Good day, and welcome to the Par Pacific Third Quarter 2024 Earnings Conference Call. All participants will be in listen-only mode. seekingalpha.com - 5 months ago
Par Petroleum (PARR) Reports Q3 Loss, Tops Revenue Estimates Par Petroleum (PARR) came out with a quarterly loss of $0.10 per share versus the Zacks Consensus Estimate of a loss of $0.12. This compares to earnings of $3.15 per share a year ago. zacks.com - 5 months ago
Par Pacific Holdings Reports Third Quarter 2024 Results HOUSTON, Nov. 04, 2024 (GLOBE NEWSWIRE) -- Par Pacific Holdings, Inc. (NYSE: PARR) (“Par Pacific” or the “Company”) today reported its financial results for the quarter ended September 30, 2024. globenewswire.com - 5 months ago
Earnings Preview: Par Petroleum (PARR) Q3 Earnings Expected to Decline Par Petroleum (PARR) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 5 months ago
8. Profile Summary

Par Pacific Holdings, Inc. PARR

image
COUNTRY US
INDUSTRY Oil & Gas Refining & Marketing
MARKET CAP $ 750 M
Dividend Yield 0.00%
Description 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.
Contact 825 Town & Country Lane, Houston, TX, 77024 https://www.parpacific.com
IPO Date Sept. 5, 2012
Employees 1787
Officers Mr. Ivan Daniel Guerra Vice President, Chief Accounting Officer & Controller Mr. Ashimi Patel Director of Investor Relations Mr. Richard Creamer Executive Vice President of Refining & Logistics Mr. Terrill Pitkin Senior Vice President of Planning & Commercial Mr. Matthew Legg Senior Vice President & Chief Human Resources Officer Ms. Danielle Mattiussi Senior Vice President & Chief Retail Officer Mr. Jonathan Goldsmith Senior Vice President of Renewables Ms. Kim Jakub Senior Vice President of Rocky Mountain Refining Mr. Jeffrey R. Hollis Senior Vice President, General Counsel & Secretary Mr. William Monteleone President, Chief Executive Officer & Director