Suncor Energy Inc.
Bear Case (25th pct.)
11.5% vs price
Base Case (Median)
36.3% vs price
Bull Case (75th pct.)
68.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $90.88 | 36.3% | High (40%) |
| PE Comparable | $92.21 | 38.3% | Medium (25%) |
| Growth Trajectory DCF | $57.95 | -13.1% | Medium (20%) |
| Graham Number | $79.06 | 18.6% | Medium (40%) |
| EV/EBITDA | $132.75 | 99.1% | Medium (20%) |
| EV/FCF | $169.40 | 154.1% | Medium (20%) |
| Earnings Power Value | $69.61 | 4.4% | Medium (50%) |
Based on 7 out of 8 methods, SU appears undervalued at the current price of $66.68. The base case fair value of $90.88 implies 36.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.