|
Market Closed -
NYSE
16:00:03 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 75.55 USD | +3.01% |
|
+2.99% | +44.15% |
| 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 | 10,343 | - | - |
| Change | - | 6.08% | 39.55% | 38.86% | 40.93% | 4.9% | - | - |
| Enterprise Value (EV) 1 | 6,633 | 7,099 | 8,589 | 14,386 | 22,357 | 23,725 | 23,690 | 23,103 |
| Change | - | 7.02% | 20.99% | 67.49% | 55.41% | 6.12% | -0.15% | -2.48% |
| P/E | 7.73x | 9.21x | 16.4x | 8.57x | 23x | 8.14x | 7.53x | 7.62x |
| PBR | 4.21x | - | - | - | - | - | - | - |
| PEG | - | -0.8x | -0.7x | 0.1x | -0.4x | 0x | 0.94x | -6.93x |
| 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 | 0.47x |
| EV / EBITDA | 8.8x | 7.72x | 8.91x | 9.87x | 10.5x | 6.48x | 6.29x | 5.73x |
| EV / EBIT | 8.86x | 10.5x | 13.5x | 18.2x | 23.9x | 9.89x | 10.1x | 9.05x |
| EV / FCF | 18x | 18.9x | 22.3x | 70.2x | 36.4x | 18x | 17.6x | 15x |
| FCF Yield | 5.56% | 5.28% | 4.48% | 1.43% | 2.75% | 5.56% | 5.69% | 6.65% |
| 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% | 5.33% | 5.6% | 5.91% |
| 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 | 75.55 | 75.55 | 75.55 |
| Nbr of stocks (in thousands) | 83,352 | 83,763 | 84,065 | 136,002 | 188,122 | 136,897 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | 2/11/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.14x | 0.5x | 6.48x | 5.33% | 10.34B | |
| 14.07x | 1.69x | 7.24x | 2.6% | 657B | |
| 20.63x | 1.71x | 9.93x | 0.44% | 189B | |
| 7.32x | 0.58x | 2.7x | 4.76% | 111B | |
| 7.46x | 0.75x | 5.09x | 1.17% | 97.8B | |
| 8.18x | 0.66x | 5.02x | 1.47% | 95.08B | |
| 9.27x | 0.63x | 6.39x | 2.25% | 90.01B | |
| 10.24x | 0.31x | 4.85x | 6.63% | 85.53B | |
| 12.65x | 1.5x | 8.11x | 1.88% | 63.23B | |
| 6.08x | 0.44x | 3.14x | 4.21% | 32.89B | |
| Average | 10.40x | 0.88x | 5.89x | 3.07% | 143.11B | |
| Weighted average by Cap. | 12.75x | 1.28x | 6.69x | 2.55% |
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
