PBF Energy Inc (PBF) is undervalued and Phillips 66 (PSX) is overvalued.
Against our estimates of intrinsic value, PBF trades at the wider discount: a margin of safety of +49%, against -46% for PSX.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 7.7% (average of 3 methods) values the shares at $140.37; the price of $71.44 is 49% below that value, and 81% of that value comes from beyond year five.
Leak Score 100/100 on 3 of 12 signals
Discounting its cash flows at 8.4% (average of 3 methods) values the shares at $175.90; the price of $256.78 is 46% above that value, and 77% of that value comes from beyond year five.
Leak Score 60/100 on 8 of 12 signals
| Metric | PBF | PSX |
|---|---|---|
| Verdict | Undervalued | Overvalued |
| Price | $71.44 | $256.78 |
| Intrinsic value | $140.37 | $175.90 |
| Margin of safety | +49% | -46% |
| Leak Score | 100/100 (3/12) | 60/100 (8/12) |
| Market cap | $8.5B | $102.5B |
| Revenue growth, 5 years | 14.2% | 15.7% |
| Operating margin | 3.2% | 5.9% |
| Net margin | 3.9% | 4.6% |
| Return on equity | 23.6% | 24.0% |
| Debt to equity | 0.39 | 0.65 |
| P/E | 6.3x | 14.6x |
| Forward P/E | 4.9x | 10.1x |
| P/B | 1.3x | 3.3x |
| Dividend yield | 1.5% | 2.0% |