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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 17.9).

Valuation inputs: P/E 17.9, earnings yield +5.6%, momentum -1.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +6.6%, ROIC +3.4%).

Profitability stack: net margin +2.1%, ROE +6.6%, ROIC +3.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +71.7%, momentum -1.7%, net margin +2.1%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

sun

Sunoco LP Market vs Earnings Trajectory

SUN ยท NYSE

Loading price and EPS data...

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
3Y-22.0%
5Y+126.0%
10Y-185.0%
3Y-2.0%
5Y+135.0%
10Y+152.0%
3Y+33.0%
5Y+290.0%
10Y-230.0%
3Y+112.0%
5Y+137.0%
10Y+112.0%
3Y+64.0%
5Y+63.0%
10Y+766.0%
3Y+314.0%
5Y+438.0%
10Y+226.0%
Sunoco LP

Sunoco LP Profit Bridge

SUN ยท NYSE
Revenue25.20B
Cost of Goods Sold (23.10B)
Gross Profit2.10B
Operating Expenses (1.18B)
Operating Income929.00M
Interest Expense (541.00M)
Other Income/Expense-340.00M
Pretax Income589.00M
Income Tax (62.00M)
Net Income527.00M
Net Income
527.00M

Profitability Analysis

Gross Margin

8.3%

Thin margins leave little room for error. Cost management and pricing strategy are critical.

Operating Margin

3.7%

Minimal operating profit suggests high operating costs or pricing challenges. Scalability is concerning.

Net Profit Margin

2.1%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Effective Tax Rate

10.5%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

8.35%
Gross Profit Margin
10%
3Y+81.0%
5Y+3.0%
10Y-15.0%
3.69%
Operating Profit Margin
6%
3Y+40.0%
5Y-5.0%
10Y+154.0%
2.09%
Net Profit Margin
-34%
3Y+36.0%
5Y+66.0%
10Y-151.0%
6.58%
Return on Equity
-63%
3Y-84.0%
5Y-69.0%
10Y-136.0%
1.86%
Return on Assets
-63%
3Y-68.0%
5Y-28.0%
10Y-140.0%
3.38%
Return on Invested Capital
-36%
3Y-71.0%
5Y-58.0%
10Y-150.0%
SUN

Sunoco LP Cash Conversion Engine

SUN ยท NYSE
Net Income527.00M
Depreciation & Amortization688.00M
Stock-Based Compensation19.00M
Change in Working Capital-381.00M
Others301.00M
Capital Expenditures-577.00M
Free Cash Flow615.00M

Cash Flow Quality Analysis

FCF Conversion Rate

116.7%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

48.4%

Capital-intensive operations require significant reinvestment. Monitor whether CapEx is maintenance or growth-oriented.

FCF Growth Trend

+200.0%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$381.00M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

sun

Sunoco LP Funding & Solvency Profile

SUN ยท NYSE
Cash & Cash Equivalents718.00M
Net Receivables3.44B
Inventory2.35B
Other Current Assets342.00M
Total Current Assets7 B
Property, Plant & Equipment17.49B
Goodwill & Intangible Assets5.43B
Long-Term Investments1.61B
Other Non-Current Assets-1.13B
Total Non-Current Assets18 B
Total Assets
30.26B

Financial Health Analysis

Current Ratio

1.40x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

2.64x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

2 B

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

23% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

sun

Sunoco LP Street Expectations Map

SUN ยท NYSE

Wall Street analysts project that SUN stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 74.50, with estimates ranging from a low of 64.00 to a high of 80.00.

Lowest Target
64.00
-3.10%
Consensus Target
74.50
12.79%
Highest Target
80.00
21.12%

The consensus 1-year price target stands at 74.50, with estimates ranging from a low of 64.00 to a high of 80.00.

Analyst Consensus Analysis

Upside Potential

+12.8%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

21.5% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Risk-Reward Profile

6.80x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Asymmetric upside: Strong return potential with favorable risk-reward profile. The limited downside relative to upside makes this an attractive risk-adjusted opportunity for growth-oriented portfolios.

sun

Sunoco LP Insider Positioning

SUN ยท NYSE

During the last 12 months, there has been no insider trading activity reported for SUN.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

1.43%
Dividend Yield
-39%
3Y-40.0%
5Y-57.0%
10Y-58.0%
ย 

sun Dividend History

SUN
10Y CAGR +2%
Latest $0.99
Annual $4.6482
5 year growth trend
Last Period: +6%