|
Market Closed -
NYSE
00:00:03 22/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 75.85 USD | +0.58% |
|
+0.36% | +44.72% |
| 08-21 | Sunoco to offer marine fuels in ARA, UK with local supplier collaboration | RE |
| 08-10 | Sherritt International Receives Takeover Bid by Glencore-Backed Consortium | DJ |
Company Valuation: Sunoco LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,403 | 3,610 | 5,038 | 6,996 | 9,859 | 10,384 | - | - |
| Change | - | 6.08% | 39.55% | 38.86% | 40.93% | 5.32% | - | - |
| Enterprise Value (EV) 1 | 6,633 | 7,099 | 8,589 | 14,386 | 22,357 | 23,766 | 23,731 | 23,144 |
| Change | - | 7.02% | 20.99% | 67.49% | 55.41% | 6.3% | -0.15% | -2.48% |
| P/E | 7.73x | 9.21x | 16.4x | 8.57x | 23x | 8.17x | 7.56x | 7.65x |
| PBR | 4.21x | - | - | - | - | - | - | - |
| PEG | - | -0.8x | -0.7x | 0.1x | -0.4x | 0x | 0.94x | -6.96x |
| Capitalization / Revenue | 0.19x | 0.14x | 0.22x | 0.31x | 0.39x | 0.22x | 0.22x | 0.21x |
| EV / Revenue | 0.38x | 0.28x | 0.37x | 0.63x | 0.89x | 0.5x | 0.5x | 0.47x |
| EV / EBITDA | 8.8x | 7.72x | 8.91x | 9.87x | 10.5x | 6.49x | 6.3x | 5.74x |
| EV / EBIT | 8.86x | 10.5x | 13.5x | 18.2x | 23.9x | 9.9x | 10.1x | 9.06x |
| EV / FCF | 18x | 18.9x | 22.3x | 70.2x | 36.4x | 18x | 17.6x | 15.1x |
| FCF Yield | 5.56% | 5.28% | 4.48% | 1.43% | 2.75% | 5.55% | 5.68% | 6.64% |
| Dividend per Share 2 | 3.3 | 3.3 | 3.368 | 3.513 | 3.658 | 4.026 | 4.23 | 4.467 |
| Rate of return | 8.08% | 7.66% | 5.62% | 6.83% | 6.98% | 5.31% | 5.58% | 5.89% |
| EPS 2 | 5.28 | 4.68 | 3.65 | 6 | 2.28 | 9.283 | 10.03 | 9.92 |
| Distribution rate | 62.5% | 70.5% | 92.3% | 58.6% | 160% | 43.4% | 42.2% | 45% |
| Net sales 1 | 17,596 | 25,729 | 23,068 | 22,693 | 25,201 | 47,489 | 47,833 | 49,020 |
| EBITDA 1 | 754 | 919 | 964 | 1,457 | 2,124 | 3,660 | 3,765 | 4,030 |
| EBIT 1 | 749 | 678 | 635 | 791 | 935 | 2,400 | 2,354 | 2,553 |
| Net income 1 | 524 | 475 | 394 | 874 | 502 | 1,547 | 1,406 | 1,854 |
| Net Debt 1 | 3,230 | 3,489 | 3,551 | 7,390 | 12,498 | 13,382 | 13,348 | 12,760 |
| Reference price 2 | 40.83 | 43.10 | 59.93 | 51.44 | 52.41 | 75.85 | 75.85 | 75.85 |
| Nbr of stocks (in thousands) | 83,352 | 83,763 | 84,065 | 136,002 | 188,122 | 136,897 | - | - |
| Announcement Date | 16/02/22 | 15/02/23 | 14/02/24 | 11/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.17x | 0.5x | 6.49x | 5.31% | 10.38B | |
| 14.46x | 1.72x | 7.42x | 2.52% | 679B | |
| 20.5x | 1.69x | 9.82x | 0.45% | 186B | |
| 7.63x | 0.6x | 2.79x | 4.55% | 116B | |
| 7.14x | 0.76x | 5.1x | 1.13% | 101B | |
| 8.53x | 0.69x | 5.29x | 1.39% | 100B | |
| 9.21x | 0.66x | 6.79x | 2.09% | 96.91B | |
| 10.58x | 0.31x | 4.9x | 6.42% | 86.95B | |
| 9.53x | 1.86x | 4.8x | 2.57% | 80.06B | |
| 12.77x | 1.51x | 8.39x | 1.8% | 66.73B | |
| Average | 10.85x | 1.03x | 6.18x | 2.82% | 152.36B | |
| Weighted average by Cap. | 12.87x | 1.34x | 6.78x | 2.44% |
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
- Stock Market
- Stocks
- SUN Stock
- Valuation Sunoco LP
Select your edition
All financial news and data tailored to specific country editions
