logo
DINO logo

DINO
HF Sinclair

Expansion And Integration Strategies Expected To Benefit Future Operations

WA
Consensus Narrative from 14 Analysts
Published
August 25 2024
Updated
March 10 2025
Share
WarrenAI's Fair Value
US$45.73
32.0% undervalued intrinsic discount
10 Mar
US$31.08
Loading
1Y
-47.5%
7D
-0.06%

Key Takeaways

  • Improved refinery reliability and utilization reduce operating costs, thus enhancing net margins.
  • Expansion of branded sites in Marketing segment aims to boost revenue and branded wholesale volumes.
  • HF Sinclair's profitability is under pressure due to negative EBITDA and market challenges in Refining and Renewables, high debt reliance, and uncertain regulatory credits.

Catalysts

About HF Sinclair
    Operates as an independent energy company in the United States.
What are the underlying business or industry changes driving this perspective?
  • HF Sinclair's efforts to improve refinery reliability and increase utilization are expected to reduce operating expenses per barrel, enhancing net margins.
  • The company aims to grow its Marketing segment by expanding its branded sites by 10% annually, which should boost revenue through increased branded wholesale volumes.
  • Optimization and integration strategies in the Lubricants and Specialties business are anticipated to continue driving strong earnings growth, enhancing overall EBITDA.
  • Midstream segment growth and further integration with refining operations are poised to deliver additional EBITDA, supporting earnings growth and cash flow stability.
  • Continued focus on shareholder returns through share repurchases and dividends is expected to bolster earnings per share, driven by reduced share count and potential positive impacts on share price.

HF Sinclair Earnings and Revenue Growth

HF Sinclair Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming HF Sinclair's revenue will decrease by 0.2% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 0.6% today to 3.5% in 3 years time.
  • Analysts expect earnings to reach $1.0 billion (and earnings per share of $5.53) by about March 2028, up from $175.0 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $1.3 billion in earnings, and the most bearish expecting $688.2 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.2x on those 2028 earnings, down from 34.6x today. This future PE is lower than the current PE for the US Oil and Gas industry at 12.3x.
  • Analysts expect the number of shares outstanding to decline by 1.95% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 8.29%, as per the Simply Wall St company report.

HF Sinclair Future Earnings Per Share Growth

HF Sinclair Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • HF Sinclair reported a fourth quarter net loss attributable to shareholders, with negative EBITDA in the Refining and Renewables segments, indicating pressure on profitability and potential challenges in improving earnings.
  • The decrease in EBITDA in the Refining segment was driven by lower gross margins due to high global supply and lower sales volumes, which could affect revenue and margins if these market conditions persist.
  • The Renewables segment faced challenges due to high-priced inventory drawdowns and negative EBITDA results, which could impact future earnings if costs cannot be managed effectively.
  • The capital structure includes significant debt, with recent senior notes issued to extend debt maturities, indicating reliance on debt markets that could affect net margins given rising interest rates or tighter credit conditions.
  • A potential lack of clarity around the market environment for renewable D4 RINs, LCFS credits, and the 45Z tax credit, all crucial for the Renewables segment, could introduce volatility in earnings and negatively impact revenue streams.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $45.732 for HF Sinclair based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $58.0, and the most bearish reporting a price target of just $31.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $28.7 billion, earnings will come to $1.0 billion, and it would be trading on a PE ratio of 10.2x, assuming you use a discount rate of 8.3%.
  • Given the current share price of $32.13, the analyst price target of $45.73 is 29.7% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

US$98.48
FV
68.4% undervalued intrinsic discount
5.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
8users have followed this narrative
2 months ago author updated this narrative
Analyst Price Target Fair Value
US$45.7
32.0% undervalued intrinsic discount
Future estimation in
PastFuture-328m38b2014201720202023202520262028Revenue US$28.7bEarnings US$1.0b
% p.a.
Decrease
Increase
Current revenue growth rate
-0.30%
Oil and Gas revenue growth rate
10.77%