Valuation Sunoco LP

Stocks

Market Closed - NYSE 00:00:00 24/10/2026 +04			5-day change	1st Jan Change
73.47 ^USD	+0.66%		+0.29%	+40.18%

10-22	Sunoco LP Declares Quarterly Distribution for the Quarter Ended September 30, 2026, Payable on November 19, 2026	CI
10-12	Cuba denies involvement with island-bound fuel shipments seized by US	RE

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	10,058	-	-
Change	-	6.08%	39.55%	38.86%	40.93%	2.01%	-	-
Enterprise Value (EV) ¹	6,633	7,099	8,589	14,386	22,357	23,781	23,349	22,767
Change	-	7.02%	20.99%	67.49%	55.41%	6.37%	-1.82%	-2.49%
P/E	7.73x	9.21x	16.4x	8.57x	23x	7.56x	7.17x	7.37x
PBR	4.21x	-	-	-	-	-	-	-
PEG	-	-0.8x	-0.7x	0.1x	-0.4x	0x	1.31x	-2.74x
Capitalization / Revenue	0.19x	0.14x	0.22x	0.31x	0.39x	0.2x	0.19x	0.18x
EV / Revenue	0.38x	0.28x	0.37x	0.63x	0.89x	0.46x	0.43x	0.4x
EV / EBITDA	8.8x	7.72x	8.91x	9.87x	10.5x	6.39x	6.15x	5.6x
EV / EBIT	8.86x	10.5x	13.5x	18.2x	23.9x	9.3x	9.67x	8.71x
EV / FCF	18x	18.9x	22.3x	70.2x	36.4x	15x	16x	14.5x
FCF Yield	5.56%	5.28%	4.48%	1.43%	2.75%	6.65%	6.26%	6.9%
Dividend per Share ²	3.3	3.3	3.368	3.513	3.658	4.027	4.233	4.47
Rate of return	8.08%	7.66%	5.62%	6.83%	6.98%	5.48%	5.76%	6.08%
EPS ²	5.28	4.68	3.65	6	2.28	9.712	10.24	9.969
Distribution rate	62.5%	70.5%	92.3%	58.6%	160%	41.5%	41.3%	44.8%
Net sales ¹	17,596	25,729	23,068	22,693	25,201	51,207	53,772	57,338
EBITDA ¹	754	919	964	1,457	2,124	3,721	3,799	4,064
EBIT ¹	749	678	635	791	935	2,556	2,414	2,612
Net income ¹	524	475	394	874	502	1,641	1,426	1,867
Net Debt ¹	3,230	3,489	3,551	7,390	12,498	13,723	13,291	12,709
Reference price ²	40.83	43.10	59.93	51.44	52.41	73.47	73.47	73.47
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUNOCO LP	7.56x	0.46x	6.39x	5.48%	10.06B
EXXONMOBIL HOLDINGS CORPORATION	14.12x	1.8x	7.47x	2.27%	753B
RELIANCE INDUSTRIES LTD	18.45x	1.53x	8.98x	0.49%	170B
BP PLC	7.47x	0.64x	2.71x	3.99%	132B
MARATHON PETROLEUM CORPORATION	6.96x	0.87x	4.92x	0.89%	128B
VALERO ENERGY CORPORATION	7.6x	0.74x	4.65x	1.15%	121B
PHILLIPS 66	8.62x	0.74x	6.35x	1.8%	113B
SUNCOR ENERGY INC.	8.85x	2.02x	4.94x	2.17%	92.97B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.53x	0.33x	5.03x	6.73%	91.62B
IMPERIAL OIL LIMITED	11.94x	1.52x	7.74x	1.82%	65.25B
Average	10.21x	1.07x	5.92x	2.68%	167.7B
Weighted average by Cap.	12.04x	1.38x	6.51x	2.25%