|
Market Closed -
NYSE
21:00:03 19/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 76.89 USD | -0.25% |
|
+4.84% | +46.71% |
| 08-10 | Sherritt International Receives Takeover Bid by Glencore-Backed Consortium | DJ |
| 08-05 | Sunoco LP entered into a definitive agreement to acquire Offen Petroleum, LLC for $600 million. | CI |
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 | 10,552 | - | - |
| Change | - | 6.08% | 39.55% | 38.86% | 40.93% | 7.02% | - | - |
| Enterprise Value (EV) 1 | 6,633 | 7,099 | 8,589 | 14,386 | 22,357 | 23,934 | 23,900 | 23,312 |
| Change | - | 7.02% | 20.99% | 67.49% | 55.41% | 7.05% | -0.15% | -2.46% |
| P/E | 7.73x | 9.21x | 16.4x | 8.57x | 23x | 8.3x | 7.68x | 7.77x |
| PBR | 4.21x | - | - | - | - | - | - | - |
| PEG | - | -0.8x | -0.7x | 0.1x | -0.4x | 0x | 0.95x | -7.07x |
| Capitalization / Revenue | 0.19x | 0.14x | 0.22x | 0.31x | 0.39x | 0.22x | 0.22x | 0.22x |
| EV / Revenue | 0.38x | 0.28x | 0.37x | 0.63x | 0.89x | 0.5x | 0.5x | 0.48x |
| EV / EBITDA | 8.8x | 7.72x | 8.91x | 9.87x | 10.5x | 6.54x | 6.35x | 5.78x |
| EV / EBIT | 8.86x | 10.5x | 13.5x | 18.2x | 23.9x | 9.97x | 10.2x | 9.13x |
| EV / FCF | 18x | 18.9x | 22.3x | 70.2x | 36.4x | 18.1x | 17.7x | 15.2x |
| FCF Yield | 5.56% | 5.28% | 4.48% | 1.43% | 2.75% | 5.52% | 5.64% | 6.59% |
| 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% | 5.22% | 5.49% | 5.8% |
| 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 | 77.08 | 77.08 | 77.08 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.3x | 0.5x | 6.54x | 5.22% | 10.55B | |
| 14.5x | 1.75x | 7.53x | 2.51% | 681B | |
| 20.59x | 1.7x | 9.86x | 0.45% | 187B | |
| 7.36x | 0.59x | 2.71x | 4.72% | 112B | |
| 7.25x | 0.77x | 5.16x | 1.11% | 103B | |
| 8.56x | 0.69x | 5.31x | 1.38% | 101B | |
| 9.24x | 0.67x | 6.8x | 2.09% | 97.16B | |
| 10.38x | 0.31x | 4.87x | 6.54% | 85.85B | |
| 10x | 1.86x | 4.87x | 2.57% | 79.32B | |
| 13.1x | 1.55x | 8.39x | 1.82% | 65.64B | |
| Average | 10.93x | 1.04x | 6.20x | 2.84% | 152.13B | |
| Weighted average by Cap. | 12.93x | 1.36x | 6.85x | 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
