Company Valuation: Global Partners LP

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 1,786 - -
Change - 48.09% 21.75% 9.25% -9.83% 26.13% - -
Enterprise Value (EV) 797 1,180 1,437 1,570 1,416 1,786 1,786 1,786
Change - 48.09% 21.75% 9.25% -9.83% 26.13% 0% 0%
P/E 17.9x 3.47x 11.3x 19.3x 19.8x 8.99x 13.9x 12.4x
PBR - - - - - - - -
PEG - 0x -0.2x -0.5x -1.6x 0x -0.4x 1x
Capitalization / Revenue 0.06x 0.06x 0.09x 0.09x 0.08x 0.07x 0.05x 0.05x
EV / Revenue 0x 0x 0x 0x 0x 0.07x 0.05x 0.05x
EV / EBITDA 0x 0x 0x 0x 0x 3.44x 3.97x 3.76x
EV / EBIT 0x 0x 0x 0x 0x 4.83x 5.99x 5.59x
EV / FCF -0x 0x 0x -0x 0x 9.53x 15.1x 12.7x
FCF Yield -6.46% 31.6% 27.8% -6.15% 11.8% 10.5% 6.62% 7.88%
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% 5.74% 5.86% 6.01%
EPS 2 1.31 10.02 3.76 2.41 2.11 5.87 3.8 4.27
Distribution rate 179% 24.6% 72.2% 120% 142% 51.6% 81.3% 74.2%
Net sales 1 13,248 18,878 16,492 17,164 18,561 27,416 33,890 36,521
EBITDA 1 244.3 485.2 356.3 388.9 383 519.6 449.9 474.8
EBIT 1 142.2 460.3 243.8 251.2 234.7 369.5 298.1 319.5
Net income 1 45.01 341.2 128 82.77 72.09 229.1 163.1 186.4
Net Debt - - - - - - - -
Reference price 2 23.49 34.77 42.31 46.55 41.85 52.75 52.75 52.75
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.99x - - 5.74% 1.79B
17.79x0.75x9.34x1.16% 53.27B
14.98x0.51x9.34x0.48% 9.62B
5.96x0.28x5.07x3.8% 8.8B
9.29x0.32x4.91x5.16% 7.98B
23.38x0.52x11.45x1.94% 3.2B
75.34x0.61x12.07x-.--% 822M
Average 22.25x 0.50x 8.70x 2.61% 12.21B
Weighted average by Cap. 16.04x 0.62x 8.58x 1.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GLP Stock
  4. Valuation Global Partners LP
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!