Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Sunoco LP
Bear Case (25th pct.)
-43.7% vs price
Base Case (Median)
-15.9% vs price
Bull Case (75th pct.)
8.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $80.27 | 7.4% | High (40%) |
| PE Comparable | $62.84 | -15.9% | Medium (25%) |
| Growth Trajectory DCF | $52.96 | -29.1% | Medium (20%) |
| Graham Number | $82.02 | 9.7% | Medium (40%) |
| EV/EBITDA | $29.10 | -61.1% | Medium (20%) |
| EV/FCF | $138.81 | 85.8% | Medium (20%) |
| Earnings Power Value | $31.20 | -58.3% | Medium (50%) |
Based on 7 out of 7 methods, SUN appears fairly valued at the current price of $74.73. The base case fair value of $62.84 implies 15.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.