SunocoCorp LLC (SUNC) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

SUNC — Fair Value Analysis

SunocoCorp LLC

Current: $75.46Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-89.30

-218.3% vs price

Base Case (Median)

$85.23

12.9% vs price

Bull Case (75th pct.)

$185.29

145.5% vs price

$-89.30$85.23$185.29

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-608.04	-905.8%	High (40%)
PE Comparable	$83.61	10.8%	Medium (25%)
Graham Number	$86.85	15.1%	Medium (40%)
EV/FCF	$480.62	536.9%	Medium (20%)

Interpretation

Based on 4 out of 8 methods, SUNC appears fairly valued at the current price of $75.46. The base case fair value of $85.23 implies 12.9% 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.