Suspension of trading

Valuation Parkland

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-11-04 EST			5-day change	1st Jan Change
39.84 ^CAD	-0.35%		-.--%	+22.55%

11-10	Sunoco LP Announces Expiration and Final Results of Private Exchange Offers and Consent Solicitations for Outstanding Notes of Parkland Corporation	CI
11-03	Sunoco Completes Parkland Acquisition	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2027
Capitalization ¹	6,047	5,345	5,227	7,526	5,650	6,956
Change	-	-11.61%	-2.2%	43.98%	-24.92%	-
Enterprise Value (EV)	9,760	10,617	11,483	13,497	11,906	6,956
Change	-	8.78%	8.16%	17.54%	-11.79%	-
P/E ratio	74.8x	54.3x	15.5x	16.2x	45.2x	-
PBR	-	-	-	-	-	-
PEG	-	2.9x	0x	0.4x	-0.6x	-
Capitalization / Revenue	431,594x	248,968x	147,404x	231,915x	199,638x	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	1.211	1.231	1.289	1.36	1.4	1.5
Rate of return	3%	3.54%	4.34%	3.18%	4.31%	3.77%
EPS ²	0.54	0.64	1.92	2.63	0.72	-
Distribution rate	224%	192%	67.1%	51.7%	194%	-
Net sales	14,011	21,468	35,462	32,452	28,303	-
EBITDA	967	1,260	1,620	1,913	1,690	-
EBIT	358	644	877	1,090	865	-
Net income	82	97	310	471	127	-
Net Debt	3,713	5,272	6,256	5,971	6,256	-
Reference price ²	40.39	34.77	29.71	42.71	32.51	39.84
Nbr of stocks (in thousands)	149,717	153,720	175,942	176,214	173,804	174,595
Announcement Date	3/4/21	3/3/22	3/2/23	2/27/24	3/5/25	-