|
Real-time Estimate
Cboe BZX
16:51:07 11/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 77.44 USD | +1.43% |
|
+1.36% | +46.21% |
| 08-24 | For Republicans, Dallas convention is both rally and rescue mission | RE |
| 08-21 | Sunoco to offer marine fuels in ARA, UK with local supplier collaboration | RE |
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 | 10,451 | - | - |
| Change | - | 6.08% | 39.55% | 38.86% | 40.93% | 6% | - | - |
| Enterprise Value (EV) 1 | 6,633 | 7,099 | 8,589 | 14,386 | 22,357 | 24,183 | 23,757 | 23,182 |
| Change | - | 7.02% | 20.99% | 67.49% | 55.41% | 8.17% | -1.76% | -2.42% |
| P/E | 7.73x | 9.21x | 16.4x | 8.57x | 23x | 8.04x | 7.55x | 7.68x |
| PBR | 4.21x | - | - | - | - | - | - | - |
| PEG | - | -0.8x | -0.7x | 0.1x | -0.4x | 0x | 1.16x | -4.59x |
| 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 | 0.51x | 0.5x | 0.47x |
| EV / EBITDA | 8.8x | 7.72x | 8.91x | 9.87x | 10.5x | 6.59x | 6.28x | 5.73x |
| EV / EBIT | 8.86x | 10.5x | 13.5x | 18.2x | 23.9x | 9.68x | 9.85x | 8.88x |
| EV / FCF | 18x | 18.9x | 22.3x | 70.2x | 36.4x | 18.3x | 17.6x | 15.1x |
| FCF Yield | 5.56% | 5.28% | 4.48% | 1.43% | 2.75% | 5.46% | 5.67% | 6.63% |
| 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% | 5.28% | 5.54% | 5.86% |
| EPS 2 | 5.28 | 4.68 | 3.65 | 6 | 2.28 | 9.493 | 10.11 | 9.94 |
| Distribution rate | 62.5% | 70.5% | 92.3% | 58.6% | 160% | 42.4% | 41.9% | 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 | 3,668 | 3,786 | 4,049 |
| EBIT 1 | 749 | 678 | 635 | 791 | 935 | 2,498 | 2,411 | 2,610 |
| Net income 1 | 524 | 475 | 394 | 874 | 502 | 1,595 | 1,420 | 1,858 |
| Net Debt 1 | 3,230 | 3,489 | 3,551 | 7,390 | 12,498 | 13,733 | 13,306 | 12,731 |
| Reference price 2 | 40.83 | 43.10 | 59.93 | 51.44 | 52.41 | 76.34 | 76.34 | 76.34 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.04x | 0.51x | 6.59x | 5.28% | 10.45B | |
| 14.43x | 1.72x | 7.35x | 2.51% | 679B | |
| 19.85x | 1.63x | 9.55x | 0.46% | 180B | |
| 7.55x | 0.6x | 2.75x | 4.46% | 118B | |
| 7.52x | 0.8x | 5.17x | 1.04% | 110B | |
| 8.97x | 0.76x | 5.53x | 1.26% | 111B | |
| 9.64x | 0.7x | 6.86x | 1.96% | 103B | |
| 11.55x | 0.39x | 6.05x | 6.12% | 95.05B | |
| 9.6x | 1.88x | 4.81x | 2.54% | 80.67B | |
| 12.04x | 1.45x | 7.95x | 1.89% | 63.41B | |
| Average | 10.92x | 1.04x | 6.26x | 2.75% | 155.18B | |
| Weighted average by Cap. | 12.77x | 1.33x | 6.75x | 2.41% |
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
