Pbf Energy Inc. (PBF) intrinsic value & 10-year financials
Pbf Energy Inc. (PBF) has a Graham intrinsic value of $321.54 per share. Over the last 10 fiscal years revenue grew 7.0% a year to $29.3B, with an average return on invested capital of 11.8%.
- Graham intrinsic value
- $321.54
- Revenue (FY2025)
- $29.3B
- Revenue growth (10-yr CAGR)
- 7.0%
- ROIC (10-yr avg)
- 11.8%
- Free cash flow (FY2025)
- -$783.2M
PBF 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $29.3B | -$158.5M | -$1.39 | -$783.2M | -0.2% | -0.5% |
| FY2024 | $33.1B | -$533.8M | -$4.60 | -$347.5M | -2.1% | -7.1% |
| FY2023 | $38.3B | $2.1B | $16.52 | $678.9M | 7.7% | 38.8% |
| FY2022 | $46.8B | $2.9B | $22.84 | $4.1B | 8.9% | 67.1% |
| FY2021 | $27.3B | $231.0M | $1.90 | $228.2M | 2.2% | 10.3% |
| FY2020 | $15.1B | -$1.4B | -$11.64 | -$827.8M | -9.4% | -28.2% |
| FY2019 | $24.5B | $319.4M | $2.64 | $528.6M | 2.6% | 11.4% |
| FY2018 | $27.2B | $128.3M | $1.10 | $520.5M | 1.3% | 7.1% |
| FY2017 | $21.8B | $415.5M | $3.73 | $379.2M | 3.4% | 11.3% |
| FY2016 | $15.9B | $170.8M | $1.74 | $353.2M | 3.1% | 8.2% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
PBF Energy Inc. has demonstrated mature, steady growth, with revenue compounding at 7.0% annually over the past decade.
PBF Energy Inc. returns on capital have been average, hovering around 11.8% ROIC over the decade.
Over the decade, PBF Energy Inc. shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, PBF Energy Inc. is modeled at 7.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $321.54 per share.