Valuation Sunoco LP

Stocks

Market Closed - NYSE Other stock markets 00:00:03 18/07/2026 +04			5-day change	1st Jan Change
74.00 ^USD	+2.68%		+7.71%	+41.19%

05-29	Sunoco LP acquired Dealer Wholesale Fuel Supply and Transportation Rolling Stock Assets of Alexander Oil Company, Inc.	CI
05-13	RBC Raises Price Target on Sunoco to $78 From $76, Keeps Outperform Rating	MT

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	10,130	-	-
Change	-	6.08%	39.55%	38.86%	40.93%	2.75%	-	-
Enterprise Value (EV) ¹	6,633	7,099	8,589	14,386	22,357	23,412	22,940	22,281
Change	-	7.02%	20.99%	67.49%	55.41%	4.72%	-2.02%	-2.87%
P/E	7.73x	9.21x	16.4x	8.57x	23x	7.8x	8.62x	7.51x
PBR	4.21x	-	-	-	-	-	-	-
PEG	-	-0.8x	-0.7x	0.1x	-0.4x	0x	-0.9x	0.5x
Capitalization / Revenue	0.19x	0.14x	0.22x	0.31x	0.39x	0.23x	0.22x	0.23x
EV / Revenue	0.38x	0.28x	0.37x	0.63x	0.89x	0.54x	0.51x	0.5x
EV / EBITDA	8.8x	7.72x	8.91x	9.87x	10.5x	6.55x	6.32x	5.75x
EV / EBIT	8.86x	10.5x	13.5x	18.2x	23.9x	11x	10.9x	9.56x
EV / FCF	18x	18.9x	22.3x	70.2x	36.4x	15.9x	15.4x	13.3x
FCF Yield	5.56%	5.28%	4.48%	1.43%	2.75%	6.28%	6.48%	7.54%
Dividend per Share ²	3.3	3.3	3.368	3.513	3.658	4.035	4.192	4.402
Rate of return	8.08%	7.66%	5.62%	6.83%	6.98%	5.45%	5.67%	5.95%
EPS ²	5.28	4.68	3.65	6	2.28	9.491	8.583	9.852
Distribution rate	62.5%	70.5%	92.3%	58.6%	160%	42.5%	48.8%	44.7%
Net sales ¹	17,596	25,729	23,068	22,693	25,201	43,674	45,131	44,972
EBITDA ¹	754	919	964	1,457	2,124	3,576	3,630	3,872
EBIT ¹	749	678	635	791	935	2,127	2,102	2,331
Net income ¹	524	475	394	874	502	1,202	1,256	1,648
Net Debt ¹	3,230	3,489	3,551	7,390	12,498	13,282	12,810	12,151
Reference price ²	40.83	43.10	59.93	51.44	52.41	74.00	74.00	74.00
Nbr of stocks (in thousands)	83,352	83,763	84,065	136,002	188,122	136,895	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	11/02/25	17/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUNOCO LP	7.8x	0.54x	6.55x	5.45%	10.13B
EXXONMOBIL HOLDINGS CORPORATION	12.75x	1.61x	6.96x	2.81%	611B
RELIANCE INDUSTRIES LTD	20.16x	1.73x	9.82x	0.48%	187B
BP PLC	7.7x	0.6x	2.74x	4.92%	107B
VALERO ENERGY CORPORATION	9.51x	0.69x	6.24x	1.56%	91.95B
MARATHON PETROLEUM CORPORATION	8.04x	0.79x	5.98x	1.3%	91.26B
PHILLIPS 66	9.77x	0.66x	7.22x	2.44%	82.94B
SUNCOR ENERGY INC.	9.84x	1.82x	4.69x	2.76%	73.77B
IMPERIAL OIL LIMITED	13.02x	1.45x	7.8x	2%	59.33B
OIL AND NATURAL GAS CORPORATION LIMITED	7.33x	0.67x	3.88x	5.01%	32.3B
Average	10.59x	1.06x	6.19x	2.87%	134.64B
Weighted average by Cap.	12.34x	1.34x	6.76x	2.48%