Sunoco LP

Sunoco LP

SUNยทNYSE

$66.05

-1.7%
EnergyOil & Gas Refining & Marketing

Sunoco LP, together with its subsidiaries, distributes and retails motor fuels in the United States. It operates in two segments, Fuel Distribution and Marketing, and All Other. The Fuel Distribution and Marketing segment purchases motor fuel from independent refiners and oil companies and supplies it to independently operated dealer stations, distributors and other consumer of motor fuel, and partnership operated stations, as well as to commission agent locations. The All Other segment operates retail stores that offer motor fuel, merchandise, foodservice, and other services that include credit card processing, car washes, lottery, automated teller machines, money orders, prepaid phone cards, and wireless services. It also leases and subleases real estate properties; and operates terminal facilities on the Hawaiian Islands. As of December 31, 2021, the company operated 78 retail stores in Hawaii and New Jersey. Sunoco GP LLC serves as the general partner of the company. The company was formerly known as Susser Petroleum Partners LP and changed its name to Sunoco LP in October 2014. Sunoco LP was founded in 1886 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$9.03B
EPS3.6800
P/E Ratio17.95
Earnings Date08/05/2026
Sunoco LP

Sunoco LP Fair Value Envelope

SUN ยท NYSE

Our analysis suggests that SUN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $66.05, this represents a potential HIDDEN relative to our calculated worth for Sunoco LP.

Intrinsic Value
Current Price: $66.05

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$9,788.7B
+ Cash & Equivalents$891.0M
Firm Value$9,789.6B
- Debt$16.1B
Equity Value$9,773.5B
/ Shares Outstanding136,368,738B
DCF Value$71.7K
UNDERVALUED BY 108408%

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
$2.4B
$4.8B
$9.5B
$19.1B
$38.1B
$76.3B
$152.6B
$305.2B
$610.3B
$1,220.6B
Maintenance CapEx
-$230.8M
-$461.6M
-$923.2M
-$1.8B
-$3.7B
-$7.4B
-$14.8B
-$29.5B
-$59.1B
-$118.2B
Owner Earnings
$2.2B
$4.3B
$8.6B
$17.2B
$34.5B
$68.9B
$137.8B
$275.6B
$551.2B
$1,102.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.0B
$3.7B
$6.8B
$12.7B
$23.4B
$43.4B
$80.4B
$148.9B
$275.7B
$510.6B
Terminal Value represents 88.7% of Enterprise Value