Phillips 66
NYSE:PSX
Intrinsic Value
The intrinsic value of one
PSX
stock under the Base Case scenario is
191.95
USD.
Compared to the current market price of 133.72 USD,
Phillips 66
is
Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Phillips 66.
Fundamental Analysis
A prolonged downturn in global refining margins or overcapacity could severely erode Phillips 66’s core refining profits, given its significant exposure to this cyclical business.
Phillips 66’s integrated model—including refining, midstream, and chemicals—provides a diversified earnings base, reducing volatility and allowing the company to weather industry downturns better than pure-play refiners.
Revenue & Expenses Breakdown
Phillips 66
Balance Sheet Decomposition
Phillips 66
| Current Assets | 22B |
| Cash & Short-Term Investments | 1.8B |
| Receivables | 10.5B |
| Other Current Assets | 9.6B |
| Non-Current Assets | 54.1B |
| Long-Term Investments | 12.5B |
| PP&E | 36.4B |
| Intangibles | 2.5B |
| Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Phillips 66
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Phillips 66
|
Revenue
|
132B
USD
|
|
Cost of Revenue
|
-117.7B
USD
|
|
Gross Profit
|
14.2B
USD
|
|
Operating Expenses
|
-11.6B
USD
|
|
Operating Income
|
2.6B
USD
|
|
Other Expenses
|
-1.1B
USD
|
|
Net Income
|
1.5B
USD
|
PSX Profitability Score
Profitability Due Diligence
Phillips 66's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Phillips 66's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
PSX Solvency Score
Solvency Due Diligence
Phillips 66's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Phillips 66's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PSX Price Targets Summary
Phillips 66
According to Wall Street analysts, the average 1-year price target for
PSX
is 150.02 USD
with a low forecast of 129.71 USD and a high forecast of 178.5 USD.
Dividends
Current shareholder yield for
PSX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PSX
stock under the Base Case scenario is
191.95
USD.
Compared to the current market price of 133.72 USD,
Phillips 66
is
Undervalued by 30%.