HF Sinclair Corporation

HF Sinclair Corporation

DINOยทNYSE

$73.34

+3.6%
EnergyOil & Gas Refining & Marketing

HF Sinclair Corporation operates as an independent energy company. It produces and markets gasoline, diesel fuel, jet fuel, renewable diesel, specialty lubricant products, specialty chemicals, specialty and modified asphalt, and others. The company also owns and operates refineries located in Kansas, Oklahoma, New Mexico, Utah, Washington, and Wyoming; and markets its refined products principally in the Southwest United States and Rocky Mountains, Pacific Northwest, and in other neighboring Plains states. In addition, it supplies fuels to approximately 1,300 independent Sinclair-branded stations and licenses the use of the Sinclair brand at approximately 300 additional locations, as well as engages in the growing renewables business. Further, the company produces base oils and other specialized lubricants; and provides petroleum product and crude oil transportation, terminalling, storage, and throughput services to the petroleum industry. HF Sinclair Corporation was incorporated in 2021 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$13.22B
EPS3.1100
P/E Ratio23.58
Earnings Date07/30/2026
HF Sinclair Corporation

HF Sinclair Corporation Fair Value Envelope

DINO ยท NYSE

Our analysis suggests that DINO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $73.34, this represents a potential HIDDEN relative to our calculated worth for HF Sinclair Corporation.

Intrinsic Value
Current Price: $73.34

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$250.3B
+ Cash & Equivalents$978.0M
Firm Value$251.3B
- Debt$3.2B
Equity Value$248.0B
/ Shares Outstanding187,832,922B
DCF Value$1.3K
UNDERVALUED BY 1701%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.8B
$2.4B
$3.3B
$4.4B
$6.0B
$8.1B
$10.9B
$14.8B
$20.0B
$27.1B
Maintenance CapEx
-$121.5M
-$164.4M
-$222.5M
-$301.0M
-$407.3M
-$551.2M
-$745.8M
-$1.0B
-$1.4B
-$1.8B
Owner Earnings
$1.7B
$2.2B
$3.0B
$4.1B
$5.6B
$7.5B
$10.2B
$13.8B
$18.6B
$25.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.5B
$1.9B
$2.4B
$3.0B
$3.8B
$4.7B
$5.9B
$7.4B
$9.3B
$11.7B
Terminal Value represents 79.3% of Enterprise Value