Company Valuation: Star Group, L.P.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 426.5 403.6 295.4 428.3 406.9 397.6
Change - -5.37% -26.8% 44.98% -4.99% -2.3%
Enterprise Value (EV) 1 597.4 617.9 563.7 626.9 594.2 658.1
Change - 3.43% -8.76% 11.2% -5.22% 10.77%
P/E 9.14x 5.59x 9.56x 14.8x 13x 6.49x
PBR 1.64x 1.42x 1.12x 1.6x 1.51x 1.3x
PEG - 0.1x -0.2x -3.5x 1.2x 0x
Capitalization / Revenue 0.29x 0.27x 0.15x 0.22x 0.23x 0.22x
EV / Revenue 0.41x 0.41x 0.28x 0.32x 0.34x 0.37x
EV / EBITDA 4.82x 3.84x 6.37x 7.01x 6.75x 4.54x
EV / EBIT 6.7x 4.85x 10.1x 11x 10.5x 6.01x
EV / FCF 4.17x 17.5x 37.2x 5.77x 5.85x 17.7x
FCF Yield 24% 5.7% 2.69% 17.3% 17.1% 5.66%
Dividend per Share 2 0.5225 0.56 0.6 0.64 0.68 0.7275
Rate of return 5.36% 5.5% 7.38% 5.32% 5.79% 6.15%
EPS 2 1.067 1.822 0.85 0.8141 0.9012 1.822
Distribution rate 49% 30.7% 70.6% 78.6% 75.5% 39.9%
Net sales 1 1,467 1,497 2,007 1,953 1,766 1,784
EBITDA 1 123.8 160.8 88.54 89.38 88.02 144.9
EBIT 1 89.2 127.3 55.95 57.03 56.53 109.6
Net income 1 55.54 87.05 35.01 31.66 34.91 72.82
Net Debt 1 170.9 214.3 268.3 198.6 187.2 260.6
Reference price 2 9.75 10.19 8.13 12.03 11.74 11.83
Nbr of stocks (in thousands) 43,741 39,606 36,336 35,603 34,661 33,606
Announcement Date 12/7/20 12/8/21 12/7/22 12/6/23 12/4/24 12/9/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 430M
12.75x1.61x6.96x2.81% 611B
20.7x1.7x9.85x0.48% 187B
7.7x0.6x2.74x4.92% 107B
9.51x0.69x6.24x1.56% 91.95B
8.04x0.79x5.98x1.3% 91.26B
9.77x0.66x7.22x2.44% 82.94B
9.84x1.82x4.69x2.76% 73.77B
13.02x1.45x7.8x2% 59.33B
7.33x0.67x3.88x5.01% 32.3B
Average 10.96x 1.11x 6.15x 2.59% 133.67B
Weighted average by Cap. 12.45x 1.34x 6.76x 2.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SGU Stock
  4. Valuation Star Group, L.P.