QualityDipStocks / Energy · Integrated oil
Calumet CLMT
Outside our quality screen, so we don’t track its dips. It’s 21% below its 52-week high.
Outside our quality screen, trading well above our fair value estimate, 14% under its Market Value.
Worth knowing
- Down 22% from its 52-week high while revenue grew 13%
From the data on this page, as of the last close. How we pick these
- Fair value est.
- $13.30−72%
- Market Value
- $54.58price −14%
- Off 52-wk high
- −21%
- Risk vs market
- Lowbeta −0.09
2 bullish · 5 bearish See why
Repriced or dip?
Dip: business intact
The price is 21% below its 52-week high (Sep 17), but the business held up: net cash (cash minus debt) 0.0% of market cap since the high, shares outstanding unchanged, operating margin 0.0 pts.
Some numbers held up (net cash (cash minus debt) 0.0% of market cap since the high, shares outstanding unchanged, operating margin 0.0 pts), others slipped. The price is 21% below its 52-week high.
The price is 21% below its 52-week high, and the business changed too.
Within 10% of its 52-week high, so there is no dip to judge yet.
The evidence 8 numbers, high vs now
- Revenue, last 12 months$4.6B → $4.6B (0.0%)about the same
- Free cash flow, 12 months$74M → $74M (0.0%)held up
- Operating margin1.0% → 1.0% (0.0 pts)held up
- Shares outstanding0.0% (unchanged)held up
- Net cash (cash minus debt)0.0% of market cap since the highheld up
- Stock vs its sector (Energy)stock −21%, sector median 0% since Sep 17changed
- Price fall vs business numbersprice −21%, revenue/EPS/FCF median 0% (shown, not scored)
- Valuation multipleP/FCF 70.4× at the high → 55.7× now (shown, not scored)
No new report since the high (Sep 17, 2026): the business numbers are the same as then, so this read is capped at 65. Each measure is scored from −1 (business changed) to +1 (business intact) and weighted: revenue, earnings per share, free cash flow, operating margin, revenue growth rate, share count, net cash and the move vs its sector. 60 or more reads as a dip, 40 or less as a repricing. Analyst estimates are not in our data, so they are not used. How to read it
Data-based read, not advice.
Priced in
How much growth the market assumed at the 52-week high, the low and today (a reverse DCF).
At the high ($59.05, Sep 17) the price assumed about 31%/yr free-cash-flow growth; today about 26%. The last 3 years delivered −4%/yr (revenue).
Dashed line: what the last 3 years delivered, −4%/yr (revenue)
| High | Low | Now | |
|---|---|---|---|
| Price | $59.05Sep 17 | $18.22Nov 20 | $46.73 |
| Implied growth | +31% | n/a | +26% |
| P/FCF | 70.4× | — | 55.7× |
| EV/Sales | 1.6× | 0.9× | 1.4× |
What this means: the higher the implied growth, the more the price already counts on. If today's number sits well below what the business has delivered, the market expects less than its track record.
How it’s computed
Reverse DCF: the same 10-year free-cash-flow model as our fair value estimate (9.5% discount rate, growth for years 1–5 fading to 3% by year 10, 3% after), solved for the growth that makes it equal the market value at each price. For the high and the low we use only the filings that were public on that day, so nothing from a later report leaks back. Market value = that close × diluted shares. P/E = market value / 12-month net income; Price / FCF = market value / 12-month free cash flow; EV / Sales = (market value + debt − cash) / 12-month revenue. Hidden when the share count moved over 20% (split, merger), free cash flow is negative, or the company reports in another currency.
Valuation
What we estimate it's worth, and how it ranks on value vs every stock we cover.
Fair value estimate
How the range is computed
Ten-year free-cash-flow DCF. Same 10-year free-cash-flow model as the base: discount rate 9.5% ±1 point and growth 3.0% ±2 points. Bear = 10.5% and 1.0%; bull = 8.5% and 5.0% (both fade to 3%). A model estimate from public filings, not a forecast of where the price will go.
Price is above even the bull case.
Cyclical / peak cash flow — treat with care
What the price implies To be worth today’s price, CLMT’s free cash flow would need to grow about 26% a year for five years; our estimate uses 3%.
Risk vs market
How risk vs market is measured
One year of daily returns (Oct 31 to Nov 2, 252 sessions). Beta = how much CLMT moved for each 1% move in the S&P 500 (SPY); 1.0 moves with the market. Volatility is the yearly standard deviation of daily returns. Past behavior, not a forecast.
Has moved mostly independently of the market, but its own price swings are 3.5× the S&P 500’s (it moves on its own news).
- Beta vs S&P 500
- -0.09
- Volatility
- 44% vs 13% SPY
- Correlation SPY
- −0.02
- Correlation QQQ
- −0.02
How it ranks
Where CLMT stands vs every one of the 1,996 stocks we cover that has the number. Longer bar = better.
Not in the top quarter on any of these 6 measures
- Discount to fair value estimate72% · price above our base caseLowest 3%of 1,314
- Free cash flow yield1.8% · free cash flow vs market capLowest 26%of 1,391
- Dividends + buybacks yield0% · cash paid out or used to retire shares, vs market capLowest 1%of 1,836
- Revenue growth, last 12 months+13% · vs the 12 months beforeTop 40%of 1,814
- Operating margin1% · of sales kept as operating profitLowest 14%of 1,288
- Return on invested capital3.7% · profit per dollar of capitalLowest 17%of 838
From SEC filings and our fair value estimate model. A ranking, not advice.
Valuation details
DCF $13.30 · MV $54.58 · FCF value $19.95
Cyclical / peak cash flow — treat with care
Assumes 3.0% growth for 5 years (revenue grew -4.1% a year FY22–FY25; floored at 3%), fading to 3%; 9.5% discount rate, 3% terminal growth. FCF base $0.84 a share (trailing 12 months to Jun 30, 2026), from the 10-Q filed Aug 7, 2026. Net debt $2.1B, not deducted.
Fundamentals
The business itself: sales, profits, cash and debt, from SEC filings.
Bull vs bear
Rule-based from the data on this page, strongest first. Not advice.
Top bullish points 2 of 5
GrowthSales grew 13% to $4.6B over the last 12 months vs the 12 months before (SEC filings).
ValuationTrades 14.4% below its Market Value of $54.58, the average price paid since the Sep 15 filing.
Top bearish points 5 of 5
ValuationOur DCF fair value estimate is $13.30, 72% below the price.
Balance sheetOperating income covers interest only 0.2× over the last 12 months.
ProfitabilityLost $137M over the last 12 months (net income, SEC filings).
Balance sheetNet debt of $2.1B, 53% of the market cap (Jun 30, 2026).
QualityDoesn’t pass our quality screen: ROE under 12% and ROIC under 10%; net debt 27.1× EBITDA (limit 3×).
All fundamentals
FCF yield 1.8% · Sales +13%
Valuation
- P/E
- n/aloss over the last 12 months
- Price / FCF
- 55.7×
- FCF yield
- 1.8%
- EV / EBITDA
- 32.9×
- Price / sales
- 0.89×
- Price / book
- n/anot reported in its SEC filings
- Market cap
- $4.1Bprice × diluted shares
- Enterprise value
- $6.2B
Growth
- Revenue, 12 months
- $4.6B
- Sales growth, 12 months
- +12.8%vs the 12 months before
- Sales growth, 3 yrs
- −4.1%/yrfrom FY2022
- Diluted EPS, 12 months
- −$1.54
- EPS growth, last FY
- n/afewer than two years of diluted EPS
- Net income, 12 months
- −$137M
- Net income growth
- n/anot reported in its SEC filings
Profitability
- Gross margin
- 6.6%
- Operating margin
- 1.0%
- Net margin
- −3.0%
- FCF margin
- 1.6%
- Return on equity
- n/anegative shareholder equity
- Return on invested capital
- 4%
Balance sheet
- Cash & short-term inv.
- $110M
- Total debt
- $2.3B
- Net cash
- −$2.1B
- Debt / equity
- n/adebt or equity not tagged in SEC data
- Interest coverage
- 0.2×operating income / interest
Cash flow & returns
- Free cash flow, 12 months
- $74M
- FCF growth, 12 months
- n/anot reported in its SEC filings
- Dividend yield
- 0%
- Payout ratio
- n/anot reported in its SEC filings
- Buybacks, 12 months
- n/anot reported in its SEC filings
- Share count, 1 year
- +0.9%diluted shares vs a year ago
- Stock-based comp
- $57M
Trailing 12 months to Jun 30, 2026; balance sheet at Jun 30, 2026. From Calumet’s SEC filings. Sparklines show up to six fiscal years. n/a means we don’t hold that number, with the reason. How each is computed.
The business
FCF $0.1B · Sales +41%
- Free cash flow, 12 months$0.1B
- Free-cash-flow yield1.8%
- Gross margin7%
- Operating margin−5%
- Return on invested capital−15%
- Sales growth (latest quarter vs year-ago quarter)+41%
- Net debt / EBITDA27.1×
Chart & levels
Where the price is vs its key levels and trends.
Key levels
Every level vs today’s $46.73
- Fair value est.base case$13.30−71.5%
- 52-wk lowlowest close, 1 year$18.22−61.0%
- PriceMon Nov 2 close$46.73you are here
- Market Valueavg paid since Sep 15$54.58+16.8%
- 52-wk highhighest close, 1 year$59.05+26.4%
Momentum & 52-week range
RSI 34 · 5 days −10.4%
Signals
Reversal signal setups, the public ledger and the next earnings date.
Setup & signals
No setup armed
No setup armed, so there’s no trigger or stop to track yet. Reversal signal rules only run on companies that pass our quality screen.
Next report
Nov 6
- DateFri Nov 6, before the open
- Consensus EPS$1.21
- Year-ago EPS($0.21)
- QuarterSep/2026
From Nasdaq’s earnings calendar. A report resets Market Value.
CLMT is outside our quality screen
One text when a published rule fires on one of the 332 quality companies we track: the ticker, the price, the stop and a link to the numbers. Nothing else.
Voices & buzz
Who is talking about it, and how it compares with peers.
Who’s talking about it
Notable investors, executives, analysts and public figures on Calumet in the last 48 hours. Headlines as published, each linked. Their words, not ours.
No notable mentions in the last 48 hours. Checked Nov 3, 1:01 PM ET.
Compare with peers
Closest in size in Integrated oil
Information only, not investment advice. Fair value estimates and talking points are rule-based model output from public data and can be wrong; stop levels are reference points, not orders. How every number is computed.