Valuation Global Partners LP

Stocks

Real-time Estimate Cboe BZX 15:53:45 2026-10-27 EDT			5-day change	1st Jan Change
47.86 ^USD	-0.87%		-4.70%	+14.31%

10-16	Global Partners Lp and Certain Subsidiaries Enter into Twelfth Amendment to Credit Agreement to Extend Credit Facility Maturity to October 16, 2031	CI
08-07	Global Partners LP Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	797	1,180	1,437	1,570	1,416	1,634	-	-
Change	-	48.09%	21.75%	9.25%	-9.83%	15.44%	-	-
Enterprise Value (EV)	797	1,180	1,437	1,570	1,416	1,634	1,634	1,634
Change	-	48.09%	21.75%	9.25%	-9.83%	15.44%	0%	0%
P/E	17.9x	3.47x	11.3x	19.3x	19.8x	8.02x	12.7x	11.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.2x	-0.5x	-1.6x	0x	-0.3x	0.9x
Capitalization / Revenue	0.06x	0.06x	0.09x	0.09x	0.08x	0.06x	0.05x	0.04x
EV / Revenue	0x	0x	0x	0x	0x	0.06x	0.05x	0.04x
EV / EBITDA	0x	0x	0x	0x	0x	3.11x	3.63x	3.44x
EV / EBIT	0x	0x	0x	0x	0x	4.36x	5.48x	5.11x
EV / FCF	-0x	0x	0x	-0x	0x	8.48x	13.8x	11.6x
FCF Yield	-6.46%	31.6%	27.8%	-6.15%	11.8%	11.8%	7.26%	8.63%
Dividend per Share ²	2.34	2.46	2.715	2.9	3.005	3.03	3.09	3.17
Rate of return	9.96%	7.08%	6.42%	6.23%	7.18%	6.28%	6.4%	6.57%
EPS ²	1.31	10.02	3.76	2.41	2.11	6.02	3.81	4.28
Distribution rate	179%	24.6%	72.2%	120%	142%	50.3%	81.1%	74.1%
Net sales ¹	13,248	18,878	16,492	17,164	18,561	27,416	33,890	36,521
EBITDA ¹	244.3	485.2	356.3	388.9	383	524.9	449.9	474.8
EBIT ¹	142.2	460.3	243.8	251.2	234.7	374.7	298.1	319.5
Net income ¹	45.01	341.2	128	82.77	72.09	234.3	163.4	186.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	23.49	34.77	42.31	46.55	41.85	48.28	48.28	48.28
Nbr of stocks (in thousands)	33,931	33,948	33,965	33,727	33,826	33,849	-	-
Announcement Date	2/28/22	2/27/23	2/28/24	2/28/25	2/27/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLOBAL PARTNERS LP	8.02x	-	-	6.28%	1.63B
EXXONMOBIL HOLDINGS CORPORATION	14.23x	1.82x	7.53x	2.25%	759B
RELIANCE INDUSTRIES LTD	18.63x	1.55x	9.06x	0.49%	171B
BP PLC	7.71x	0.63x	2.68x	4.05%	130B
MARATHON PETROLEUM CORPORATION	7.16x	0.9x	5.04x	0.87%	132B
VALERO ENERGY CORPORATION	7.74x	0.75x	4.72x	1.13%	123B
PHILLIPS 66	8.8x	0.75x	6.46x	1.77%	115B
SUNCOR ENERGY INC.	8.87x	2.02x	4.95x	2.17%	92.96B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.86x	0.33x	5.08x	6.53%	94.9B
IMPERIAL OIL LIMITED	11.94x	1.52x	7.75x	1.82%	65.11B
Average	10.39x	1.14x	5.92x	2.73%	168.48B
Weighted average by Cap.	12.19x	1.39x	6.56x	2.21%