Valuation Sunoco LP

Stocks

Real-time Estimate Cboe BZX 17:41:25 20/08/2026 BST			5-day change	1st Jan Change
76.26 ^USD	-0.83%		+2.58%	+45.64%

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

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	10,526	-	-
Change	-	6.08%	39.55%	38.86%	40.93%	6.76%	-	-
Enterprise Value (EV) ¹	6,633	7,099	8,589	14,386	22,357	23,908	23,874	23,286
Change	-	7.02%	20.99%	67.49%	55.41%	6.94%	-0.15%	-2.46%
P/E	7.73x	9.21x	16.4x	8.57x	23x	8.28x	7.67x	7.75x
PBR	4.21x	-	-	-	-	-	-	-
PEG	-	-0.8x	-0.7x	0.1x	-0.4x	0x	0.95x	-7.05x
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	0.48x
EV / EBITDA	8.8x	7.72x	8.91x	9.87x	10.5x	6.53x	6.34x	5.78x
EV / EBIT	8.86x	10.5x	13.5x	18.2x	23.9x	9.96x	10.1x	9.12x
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%	6.6%
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%	5.24%	5.5%	5.81%
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	76.89	76.89	76.89
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUNOCO LP	8.28x	0.5x	6.53x	5.24%	10.53B
EXXONMOBIL HOLDINGS CORPORATION	14.43x	1.72x	7.41x	2.52%	678B
RELIANCE INDUSTRIES LTD	20.42x	1.69x	9.78x	0.45%	186B
BP PLC	7.48x	0.59x	2.74x	4.65%	113B
MARATHON PETROLEUM CORPORATION	7.14x	0.76x	5.1x	1.13%	101B
VALERO ENERGY CORPORATION	8.47x	0.69x	5.25x	1.4%	99.7B
PHILLIPS 66	9.19x	0.66x	6.77x	2.1%	96.68B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.48x	0.31x	4.92x	6.47%	87.58B
SUNCOR ENERGY INC.	9.43x	1.84x	4.75x	2.59%	78.97B
IMPERIAL OIL LIMITED	12.64x	1.53x	8.38x	1.82%	65.8B
Average	10.80x	1.03x	6.16x	2.84%	151.71B
Weighted average by Cap.	12.82x	1.34x	6.77x	2.45%