image
HF Sinclair Corporation DINO
Energy - Oil & Gas Refining & Marketing - NYSE - US
Watchlist
$ 27.55
0.218 %
$ 5.19 B
Market Cap
30.27
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DINO stock under the worst case scenario is HIDDEN Compared to the current market price of 27.6 USD, HF Sinclair Corporation is HIDDEN

DINO Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DINO stock under the base case scenario is HIDDEN Compared to the current market price of 27.6 USD, HF Sinclair Corporation is HIDDEN

DINO Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DINO stock under the best case scenario is HIDDEN Compared to the current market price of 27.6 USD, HF Sinclair Corporation is HIDDEN

DINO Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart DINO

image
1M -17%
6M -62%
1Y -99%
3Y -23%
5Y 20%
All
$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
28.6 B REVENUE
-10.59%
Growth Rates
1Year -10.59%
3Years 15.83%
5Years 10.32%
7Years 10.45%
10Years 3.76%
261 M OPERATING INCOME
-88.15%
Growth Rates
1Year -88.15%
3Years -0.14%
5Years -22.81%
7Years -16.26%
10Years -6.58%
184 M NET INCOME
-88.43%
Growth Rates
1Year -88.43%
3Years -34.78%
5Years -26.75%
7Years -20.05%
10Years -5.57%
1.11 B OPERATING CASH FLOW
-51.68%
Growth Rates
1Year -51.68%
3Years 39.75%
5Years -6.44%
7Years 2.23%
10Years 3.88%
-468 M INVESTING CASH FLOW
-26.04%
Growth Rates
1Year -26.04%
3Years 29.35%
5Years 13.62%
7Years 9.75%
10Years -4.82%
-1.18 B FINANCING CASH FLOW
47.32%
Growth Rates
1Year 47.32%
3Years -77.38%
5Years -6.86%
7Years -48.96%
10Years -3.49%
6.5 B REVENUE
-9.81%
Growth Rates
1Year -10.59%
3Years 15.83%
5Years 10.32%
7Years 10.45%
10Years 3.76%
-225 M OPERATING INCOME
-86.34%
Growth Rates
1Year -88.15%
3Years -0.14%
5Years -22.81%
7Years -16.26%
10Years -6.58%
-212 M NET INCOME
-186.20%
Growth Rates
1Year -88.43%
3Years -34.78%
5Years -26.75%
7Years -20.05%
10Years -5.57%
-140 M OPERATING CASH FLOW
-19.84%
Growth Rates
1Year -51.68%
3Years 39.75%
5Years -6.44%
7Years 2.23%
10Years 3.88%
-173 M INVESTING CASH FLOW
-43.23%
Growth Rates
1Year -26.04%
3Years 29.35%
5Years 13.62%
7Years 9.75%
10Years -4.82%
-103 M FINANCING CASH FLOW
54.50%
Growth Rates
1Year 47.32%
3Years -77.38%
5Years -6.86%
7Years -48.96%
10Years -3.49%
Balance Sheet HF Sinclair Corporation
image
Current Assets 5.01 B
Cash & Short-Term Investments 800 M
Receivables 1.07 B
Other Current Assets 3.14 B
Non-Current Assets 11.6 B
Long-Term Investments 0
PP&E 6.91 B
Other Non-Current Assets 4.72 B
4.81 %6.45 %18.87 %41.54 %28.34 %Total Assets$16.6b
Current Liabilities 3.04 B
Accounts Payable 2.24 B
Short-Term Debt 427 M
Other Current Liabilities 380 M
Non-Current Liabilities 4.25 B
Long-Term Debt 301 M
Other Non-Current Liabilities 3.95 B
30.64 %5.85 %5.21 %4.12 %54.17 %Total Liabilities$7.3b
EFFICIENCY
Earnings Waterfall HF Sinclair Corporation
image
Revenue 28.6 B
Cost Of Revenue 25.4 B
Gross Profit 3.21 B
Operating Expenses 2.95 B
Operating Income 261 M
Other Expenses 77 M
Net Income 184 M
30b30b25b25b20b20b15b15b10b10b5b5b0029b(25b)3b(3b)261m(77m)184mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
11.23% GROSS MARGIN
11.23%
Averages
1Year 11.23%
3Years 15.05%
5Years 14.44%
7Years 15.49%
10Years 16.03%
0.91% OPERATING MARGIN
0.91%
Averages
1Year 0.91%
3Years 6.14%
5Years 3.63%
7Years 4.68%
10Years 4.76%
0.62% NET MARGIN
0.62%
Averages
1Year 0.62%
3Years 4.41%
5Years 2.33%
7Years 3.18%
10Years 3.11%
1.91% ROE
1.91%
Averages
1Year 1.91%
3Years 16.39%
5Years 9.80%
7Years 11.50%
10Years 10.40%
1.06% ROA
1.06%
Averages
1Year 1.06%
3Years 8.72%
5Years 5.20%
7Years 6.05%
10Years 5.59%
1.51% ROIC
1.51%
Averages
1Year 1.51%
3Years 11.21%
5Years 6.87%
7Years 7.69%
10Years 7.34%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis HF Sinclair Corporation
image
4b4b3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 184 M
Depreciation & Amortization 832 M
Capital Expenditures -470 M
Stock-Based Compensation 23 M
Change in Working Capital 554 M
Others -492 M
Free Cash Flow 640 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets HF Sinclair Corporation
image
Wall Street analysts predict an average 1-year price target for DINO of $52.9 , with forecasts ranging from a low of $35 to a high of $65 .
DINO Lowest Price Target Wall Street Target
35 USD 27.04%
DINO Average Price Target Wall Street Target
52.9 USD 91.97%
DINO Highest Price Target Wall Street Target
65 USD 135.93%
Price
Max Price Target
Min Price Target
Average Price Target
656560605555505045454040353530302525May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.45% DIVIDEND YIELD
0.5 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.502.502.002.001.501.501.001.000.500.500.000.000.320.330.330.330.330.350.350.450.50.50.330.330.330.330.330.350.40.450.50.330.330.330.330.330.350.40.450.50.331.310.331.320.331.320.331.320.351.340.351.400.41.550.451.800.52.000.500.002015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership HF Sinclair Corporation
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
198 K USD 2
0-3 MONTHS
984 K USD 4
3-6 MONTHS
0 USD 0
6-9 MONTHS
477 K USD 1
9-12 MONTHS
7. News
HF Sinclair Corporation First Quarter 2025 Earnings Release and Conference Webcast DALLAS--(BUSINESS WIRE)--HF Sinclair Corporation (NYSE: DINO) (“HF Sinclair”) plans to announce results for the quarter ending March 31, 2025, on May 1, 2025, before the opening of trading on the NYSE. HF Sinclair has scheduled a webcast conference on May 1, 2025, at 8:30 a.m. Eastern time to discuss financial results. This webcast may be accessed at: https://events.q4inc.com/attendee/726973923 An audio archive of this webcast will be available using the above noted link through May 15, 2025. A. businesswire.com - 3 weeks ago
Sinclair Oil Celebrates Results of 2024 Folds of Honor Campaign SALT LAKE CITY--(BUSINESS WIRE)--Sinclair Oil (Sinclair), an HF Sinclair (NYSE: DINO) brand, is pleased to announce the results of its winter 2024 Fueling Folds of Honor campaign. For the third consecutive year, Sinclair dealers and distributors, as well as HF Sinclair employees, raised significant funds for scholarship programs in support of American families of fallen and disabled veterans and first responders. Folds of Honor, a national nonprofit organization celebrated for its commitment to. businesswire.com - 4 weeks ago
Sinclair Oil Announces Partnership With NHL's New Utah Hockey Club Franchise SALT LAKE CITY--(BUSINESS WIRE)--Sinclair Oil (Sinclair), an HF Sinclair (NYSE: DINO) brand, today announced its latest sports partnership, a three-year agreement with Utah Hockey Club. Sinclair is proud to be an official partner of Utah Hockey Club, housed at the Delta Center, beginning in 2025 through 2027. As part of the sponsorship, Sinclair will designate a “lucky row” at select home games and deliver DINO® merchandise and up to $25 off in fuel via the DINOPAY® app to those seated in the r. businesswire.com - 1 month ago
HF Sinclair Corporation (DINO) Q4 2024 Earnings Call Transcript HF Sinclair Corporation (NYSE:DINO ) Q4 2024 Earnings Call February 20, 2025 8:30 AM ET Company Participants Craig Biery - Vice President, Investor Relations Tim Go - Chief Executive Officer Atanas Atanasov - Chief Financial Officer Steve Ledbetter - Executive Vice President, Commercial Valerie Pompa - Executive Vice President, Operations Matt Joyce - Senior Vice President, Lubricants and Specialties Conference Call Participants Manav Gupta - UBS Ryan Todd - Piper Sandler Paul Cheng - Scotiabank Neil Mehta - Goldman Sachs Theresa Chen - Barclays Roger Read - Wells Fargo Doug Leggate - Wolfe Research Matthew Blair - TPH Jason Gabelman - TD Cowen John Royall - JPMorgan Operator Welcome to HF Sinclair Corporation's Fourth Quarter 2024 Conference Call and Webcast. Hosting the call today is Tim Go, Chief Executive Officer of HF Sinclair. seekingalpha.com - 1 month ago
HF Sinclair (DINO) Reports Q4 Loss, Misses Revenue Estimates HF Sinclair (DINO) came out with a quarterly loss of $1.02 per share versus the Zacks Consensus Estimate of a loss of $0.91. This compares to earnings of $0.87 per share a year ago. zacks.com - 1 month ago
HF Sinclair Corporation Reports 2024 Fourth Quarter and Full Year Results and Announces Regular Cash Dividend DALLAS--(BUSINESS WIRE)--HF Sinclair Corporation (NYSE:DINO) (“HF Sinclair” or the “Company”) today reported fourth quarter Net loss attributable to HF Sinclair stockholders of $214 million, or $(1.14) per diluted share, for the quarter ended December 31, 2024, compared to Net loss attributable to HF Sinclair stockholders of $62 million, or $(0.34) per diluted share, for the quarter ended December 31, 2023. Excluding the adjustments shown in the accompanying earnings release table, adjusted net. businesswire.com - 1 month ago
HF Sinclair (DINO) Q4 Earnings Preview: What You Should Know Beyond the Headline Estimates Evaluate the expected performance of HF Sinclair (DINO) for the quarter ended December 2024, looking beyond the conventional Wall Street top-and-bottom-line estimates and examining some of its key metrics for better insight. zacks.com - 1 month ago
Curious about HF Sinclair (DINO) Q4 Performance? Explore Wall Street Estimates for Key Metrics Beyond analysts' top -and-bottom-line estimates for HF Sinclair (DINO), evaluate projections for some of its key metrics to gain a better insight into how the business might have performed for the quarter ended December 2024. zacks.com - 1 month ago
Earnings Preview: HF Sinclair (DINO) Q4 Earnings Expected to Decline HF Sinclair (DINO) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 months ago
HF Sinclair Corporation Announces Partial Redemption of its 5.875% Senior Notes due 2026 DALLAS--(BUSINESS WIRE)--HF Sinclair Corporation (the “Corporation”) (NYSE: DINO) today announced that it will redeem $195,000,000 aggregate principal amount of its outstanding 5.875% Senior Notes due 2026 (the “Notes”). The redemption price for the Notes will equal the greater of (i) 100% of the principal amount of the Notes to be redeemed and (ii) the “make-whole” redemption premium specified in the indenture, as supplemented, governing the Notes, plus, in either case, accrued and unpaid inte. businesswire.com - 2 months ago
HF Sinclair Corporation Announces Redemption of HollyFrontier Corporation's 5.875% Senior Notes due 2026 DALLAS--(BUSINESS WIRE)--HF Sinclair Corporation (the “Corporation”) (NYSE: DINO) today announced that it will redeem all of the outstanding 5.785% Senior Notes due 2026 (the “Notes”) of HollyFrontier Corporation, its wholly owned subsidiary. The redemption price for the Notes will equal the greater of (i) 100% of the principal amount of the Notes to be redeemed and (ii) the “make-whole” redemption premium specified in the indenture, as supplemented, governing the Notes, plus, in either case, a. businesswire.com - 2 months ago
HF Sinclair Announces Pricing Terms of Cash Tender Offer of Debt Securities DALLAS , Jan. 24, 2025 /PRNewswire/ -- HF Sinclair Corporation (NYSE: DINO) (the "Corporation") today announced the pricing terms for the previously announced cash tender offer (the "Tender Offer") to purchase the outstanding notes (collectively, the "Notes" and each a "Series" of Notes) listed in the table below. All other terms and conditions of the Tender Offer remain unchanged and are described in the Offer to Purchase dated January 8, 2025, as amended on January 8, 2025 (the "Offer to Purchase"). prnewswire.com - 2 months ago
8. Profile Summary

HF Sinclair Corporation DINO

image
COUNTRY US
INDUSTRY Oil & Gas Refining & Marketing
MARKET CAP $ 5.19 B
Dividend Yield 1.45%
Description 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.
Contact 2828 North Harwood, Dallas, TX, 75201 https://www.hfsinclair.com
IPO Date March 17, 1980
Employees 5297
Officers Mr. Timothy Go President, Chief Executive Officer & Director