Calumet, Inc.

NasdaqGS:CLMT Stock Report

Market Cap: US$1.7b

Calumet Valuation

Is CLMT undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CLMT when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CLMT ($20.39) is trading below our estimate of fair value ($39.95)

Significantly Below Fair Value: CLMT is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CLMT?

Key metric: As CLMT is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for CLMT. This is calculated by dividing CLMT's market cap by their current revenue.
What is CLMT's PS Ratio?
PS Ratio0.4x
SalesUS$4.22b
Market CapUS$1.74b

Price to Sales Ratio vs Peers

How does CLMT's PS Ratio compare to its peers?

The above table shows the PS ratio for CLMT vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average0.1x
CVI CVR Energy
0.2x1.1%US$1.8b
WKC World Kinect
0.04x3.1%US$1.6b
DK Delek US Holdings
0.07x-9.5%US$1.0b
PBF PBF Energy
0.08x-3.3%US$3.0b
CLMT Calumet
0.4x5.9%US$1.7b

Price-To-Sales vs Peers: CLMT is expensive based on its Price-To-Sales Ratio (0.4x) compared to the peer average (0.1x).

Price to Sales Ratio vs Industry

How does CLMT's PS Ratio compare vs other companies in the US Oil and Gas Industry?

39 CompaniesPrice / SalesEstimated GrowthMarket Cap
PSX Phillips 66
0.3x-5.2%US$45.57b
MPC Marathon Petroleum
0.3x-3.3%US$42.31b
VLO Valero Energy
0.3x-2.7%US$37.65b
PAA Plains All American Pipeline
0.2x2.0%US$11.95b
CLMT 0.4xIndustry Avg. 1.6xNo. of Companies39PS01.63.24.86.48+
39 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: CLMT is good value based on its Price-To-Sales Ratio (0.4x) compared to the US Oil and Gas industry average (1.6x).

Price to Sales Ratio vs Fair Ratio

What is CLMT's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CLMT PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.4x
Fair PS Ratio0.4x

Price-To-Sales vs Fair Ratio: CLMT is expensive based on its Price-To-Sales Ratio (0.4x) compared to the estimated Fair Price-To-Sales Ratio (0.4x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CLMT forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$20.39
US$24.60
+20.6%
11.7%US$29.00US$21.00n/a5
Dec ’25US$22.54
US$24.60
+9.1%
11.7%US$29.00US$21.00n/a5
Nov ’25US$21.12
US$24.80
+17.4%
12.1%US$29.00US$21.00n/a5
Oct ’25US$17.46
US$21.90
+25.4%
12.8%US$25.00US$18.50n/a5
Sep ’25US$18.06
US$21.70
+20.2%
13.9%US$25.00US$18.00n/a5
Aug ’25US$12.66
US$21.10
+66.7%
15.7%US$25.00US$17.00n/a5
Jul ’25US$16.13
US$20.90
+29.6%
16.7%US$25.00US$17.00n/a5
Jun ’25US$16.28
US$22.25
+36.7%
19.8%US$29.00US$17.00n/a6
May ’25US$15.66
US$22.25
+42.1%
19.8%US$29.00US$17.00n/a6
Apr ’25US$14.86
US$22.25
+49.7%
19.8%US$29.00US$17.00n/a6
Mar ’25US$15.70
US$22.58
+43.8%
17.9%US$29.00US$17.50n/a6
Feb ’25US$15.38
US$22.92
+49.1%
20.1%US$31.00US$17.50n/a6
Jan ’25US$17.87
US$23.08
+29.2%
22.7%US$31.00US$17.50n/a6
Dec ’24US$17.63
US$22.75
+29.0%
24.3%US$31.00US$17.00US$22.546
Nov ’24US$12.91
US$23.33
+80.7%
19.9%US$31.00US$17.00US$21.126
Oct ’24US$19.10
US$24.17
+26.5%
15.9%US$31.00US$19.00US$17.466
Sep ’24US$18.66
US$23.92
+28.2%
17.1%US$31.00US$19.00US$18.066
Aug ’24US$16.29
US$24.08
+47.8%
19.4%US$32.00US$18.00US$12.666
Jul ’24US$15.86
US$24.25
+52.9%
18.4%US$32.00US$19.00US$16.136
Jun ’24US$15.67
US$24.42
+55.8%
17.6%US$32.00US$19.50US$16.286
May ’24US$17.18
US$24.58
+43.1%
22.2%US$34.00US$18.50US$15.666
Apr ’24US$17.38
US$24.58
+41.4%
22.2%US$34.00US$18.50US$14.866
Mar ’24US$19.61
US$24.50
+24.9%
21.6%US$33.00US$17.00US$15.706
Feb ’24US$16.50
US$24.67
+49.5%
21.2%US$33.00US$17.00US$15.386
Jan ’24US$16.88
US$25.17
+49.1%
21.3%US$33.00US$17.00US$17.876
Dec ’23US$15.95
US$27.20
+70.6%
14.0%US$33.00US$23.00US$17.635

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/20 07:03
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Calumet, Inc. is covered by 18 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Richard GrossBarclays
Jason SmithBofA Global Research
Manav GuptaCredit Suisse