image
Energy - Oil & Gas Refining & Marketing - NYSE - US
$ 53.93
1.28 %
$ 7.35 B
Market Cap
10.89
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SUN stock under the worst case scenario is HIDDEN Compared to the current market price of 53.9 USD, Sunoco LP is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SUN stock under the base case scenario is HIDDEN Compared to the current market price of 53.9 USD, Sunoco LP is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SUN stock under the best case scenario is HIDDEN Compared to the current market price of 53.9 USD, Sunoco LP is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SUN

image
$59.0$59.0$58.0$58.0$57.0$57.0$56.0$56.0$55.0$55.0$54.0$54.0$53.0$53.0$52.0$52.0$51.0$51.0$50.0$50.0$49.0$49.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
22.7 B REVENUE
-1.63%
791 M OPERATING INCOME
24.57%
874 M NET INCOME
121.83%
549 M OPERATING CASH FLOW
-8.50%
477 M INVESTING CASH FLOW
265.62%
-961 M FINANCING CASH FLOW
-163.29%
5.18 B REVENUE
-1.71%
296 M OPERATING INCOME
24.89%
207 M NET INCOME
46.81%
156 M OPERATING CASH FLOW
26.83%
-101 M INVESTING CASH FLOW
23.48%
23 M FINANCING CASH FLOW
276.92%
Balance Sheet Sunoco LP
image
Current Assets 2.46 B
Cash & Short-Term Investments 94 M
Receivables 1.16 B
Other Current Assets 1.21 B
Non-Current Assets 11.9 B
Long-Term Investments 1.34 B
PP&E 8.15 B
Other Non-Current Assets 2.42 B
8.08 %8.41 %9.29 %56.70 %16.86 %Total Assets$14.4b
Current Liabilities 1.95 B
Accounts Payable 1.26 B
Short-Term Debt 36 M
Other Current Liabilities 656 M
Non-Current Liabilities 8.36 B
Long-Term Debt 7.96 B
Other Non-Current Liabilities 397 M
12.18 %6.36 %77.26 %3.85 %Total Liabilities$10.3b
EFFICIENCY
Earnings Waterfall Sunoco LP
image
Revenue 22.7 B
Cost Of Revenue 20.6 B
Gross Profit 2.1 B
Operating Expenses 545 M
Operating Income 791 M
Other Expenses -83 M
Net Income 874 M
25b25b20b20b15b15b10b10b5b5b0023b(21b)2b(545m)791m83m874mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
9.25% GROSS MARGIN
9.25%
3.49% OPERATING MARGIN
3.49%
3.85% NET MARGIN
3.85%
21.48% ROE
21.48%
6.08% ROA
6.08%
5.29% ROIC
5.29%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Sunoco LP
image
400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 874 M
Depreciation & Amortization 368 M
Capital Expenditures -344 M
Stock-Based Compensation 17 M
Change in Working Capital -200 M
Others -927 M
Free Cash Flow 205 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Sunoco LP
image
Wall Street analysts predict an average 1-year price target for SUN of $63.7 , with forecasts ranging from a low of $59 to a high of $68 .
SUN Lowest Price Target Wall Street Target
59 USD 9.40%
SUN Average Price Target Wall Street Target
63.7 USD 18.14%
SUN Highest Price Target Wall Street Target
68 USD 26.09%
Price
Max Price Target
Min Price Target
Average Price Target
707065656060555550504545Jul '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 '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
2.01% DIVIDEND YIELD
0.898 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.50003.50003.00003.00002.50002.50002.00002.00001.50001.50001.00001.00000.50000.50000.00000.00000.60.80130.82550.82550.82550.82550.82550.82550.82550.8420.88650.6450.81730.82550.82550.82550.82550.82550.82550.8420.87560.89760.69340.82550.82550.82550.82550.82550.82550.82550.8420.87560.74542.680.82553.270.82553.300.82553.300.82553.300.82553.300.82553.300.82553.300.8423.350.87563.471.782015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Sunoco LP
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
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
3 Overlooked Dividend Plays for Income in Volatile Times Though some investors relish market volatility for the potential to win during localized upswings, most retail investors take turbulence as a sign to seek lower-risk opportunities. With even the typically solid U.S. Treasury bond space facing noteworthy challenges this year, some of the traditional safe havens are perhaps not as protected as investors often think. marketbeat.com - 2 weeks ago
Stardust Solar Updates Status of Filing Annual Financial Statements Vancouver, British Columbia--(Newsfile Corp. - May 29, 2025) - Stardust Solar Energy Inc. (TSXV: SUN) ("Stardust Solar" or the "Company"), a leading provider of residential solar energy solutions, announces, further to its news releases of May 1 and 15, 2025, that the Company's principal regulator, the British Columbia Securities Commission (the "Commission"), granted a management cease trade order (the "MCTO") on May 1, 2025, under National Policy 12-203 Management Cease Trade Orders ("NP 12-203"). The MCTO prohibits the Company's Chief Executive Officer and the Chief Financial Officer from trading in the Company's securities until the Company files its audited annual financial statements for the year ended December 31, 2024, management's discussion and analysis together with the related certifications (collectively the "Required Documents") and the Commission revokes the MCTO. newsfilecorp.com - 2 weeks ago
Brokers Suggest Investing in Sunoco LP (SUN): Read This Before Placing a Bet When deciding whether to buy, sell, or hold a stock, investors often rely on analyst recommendations. Media reports about rating changes by these brokerage-firm-employed (or sell-side) analysts often influence a stock's price, but are they really important? zacks.com - 2 weeks ago
Parkland Files Management Information Circular for Arrangement with Sunoco Unlocks Immediate and Significant Value for Parkland Shareholders Establishes a Scalable Platform for Long-Term Value Creation CALGARY, AB , May 28, 2025 /PRNewswire/ - Parkland Corporation ("Parkland", "we", the "Company" or "our") (TSX: PKI) today announced the filing of its Management Information Circular (the "Circular") and accompanying materials for the upcoming annual and special meeting (the "Meeting") of the Parkland shareholders (the "Company Shareholders") in connection with its previously announced strategic transaction involving Sunoco LP ("Sunoco"), and a wholly-owned subsidiary of Sunoco group ("SunocoCorp"). This transformative transaction marks a pivotal moment for Parkland, delivering immediate value to Company Shareholders while positioning the combined company for long-term growth. prnewswire.com - 3 weeks ago
Stardust Solar Signs LOI for Exclusive North American Distribution of MarkeDroid A.I. Driven Technology with European Union Participation Vancouver, British Columbia--(Newsfile Corp. - May 27, 2025) - Stardust Solar Energy Inc. (TSXV: SUN) (FSE: 6330) (OTCQB: SUNXF) (the "Company" or "Stardust Solar"), a leading North American franchisor of renewable energy installation services, is pleased to announce that it has signed a non-binding Letter of Intent dated effective May 25, 2025 ("LOI") with MarkeDroid OÜ, an Estonia-based provider of renewable energy virtual power plant services ("MarkeDroid"), to become the exclusive North American distributor of the MarkeDroid A.I. based solar and battery optimization solution. newsfilecorp.com - 3 weeks ago
Prediction: These 3 Monster Dividend Stocks Will Continue Crushing the S&P 500 Beyond 2025 There are two basic ways to generate a return from holding stocks: capital gains and dividends. Capital gains are when investors get rewarded for a company's stock compounding in value, whereas dividends are when a company distributes a portion of its corporate profits directly to shareholders. fool.com - 4 weeks ago
3 Refining & Marketing MLPs Poised to Defy Bearish Trends Following a careful analysis of the Zacks Oil and Gas - Refining & Marketing MLP industry, we advise focusing on companies like TRGP, SUN and GLP. zacks.com - 1 month ago
Stardust Solar Updates Status of Filing Annual Financial Statements Vancouver, British Columbia--(Newsfile Corp. - May 15, 2025) - Stardust Solar Energy Inc. (TSXV: SUN) ("Stardust Solar" or the "Company"), a leading provider of residential solar energy solutions, announces, further to its news release of May 1, 2025, that the Company's principal regulator, the British Columbia Securities Commission (the "Commission"), granted a management cease trade order (the "MCTO") on May 1, 2025, under National Policy 12-203 Management Cease Trade Orders ("NP 12-203"). The MCTO prohibits the Company's Chief Executive Officer and the Chief Financial Officer from trading in the Company's securities until the Company files its audited annual financial statements for the year ended December 31, 2024, management's discussion and analysis together with the related certifications (collectively the "Required Documents") and the Commission revokes the MCTO. newsfilecorp.com - 1 month ago
Sunoco LP and NuStar Energy L.P. 2024 Schedule K-3s Now Available DALLAS , May 13, 2025 /PRNewswire/ -- Sunoco LP (NYSE: SUN) ("SUN" or the "Partnership") today announced that its 2024 Schedule K-3 reflecting items of international tax relevance is available online. In addition, SUN announced that the 2024 Schedule K-3 for NuStar Energy Partners, L.P. prnewswire.com - 1 month ago
VEGAN K-BEAUTY SUN CARE FOR SENSITIVE SKIN -- NOW 25% OFF ON AMAZON SEOUL, South Korea , May 9, 2025 /PRNewswire/ -- BRING GREEN, the vegan K-beauty skincare brand from CJ Olive Young, South Korea's largest beauty retailer, is launching its Tea Tree Cica sun care line in the U.S. market via Amazon this May. The new products include the Tea Tree Cica Facial Sun Cushion and Tea Tree Cica Sun Cream, both featuring a lightweight formula tailored for sensitive skin. prnewswire.com - 1 month ago
SUN Misses on Q1 Earnings & Revenues, Hikes Distribution Sunoco's Q1 earnings and revenues lag estimates over lower net income, partially offset by decreased costs and expenses. The company increases its distribution for the second consecutive quarter. zacks.com - 1 month ago
Sunoco to Acquire Parkland Corporation in a $9.1 Billion Transaction SUN and Parkland's merger is expected to create a massive network of fuelling and convenience stores across the Americas, including over 11,000 fuel stations. zacks.com - 1 month ago
8. Profile Summary

Sunoco LP SUN

image
COUNTRY US
INDUSTRY Oil & Gas Refining & Marketing
MARKET CAP $ 7.35 B
Dividend Yield 2.01%
Description 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.
Contact 8111 Westchester Drive, Dallas, TX, 75225 https://www.sunocolp.com
IPO Date Sept. 20, 2012
Employees 3298
Officers Mr. Dylan A. Bramhall Chief Financial Officer of Sunoco GP LLC Edward Pak Assistant General Counsel & Secretary of Sunoco GP LLC Mr. Scott D. Grischow Senior Vice President of Finance, Investor Relations, M&A and Treasurer of Sunoco GP LLC Mr. Joseph Kim President, Chief Executive Officer & Director of Sunoco GP LLC Mr. Rick J. Raymer Vice President, Controller & Principal Accounting Officer of Sunoco GP LLC Mr. Brian A. Hand Executive Vice President & Chief Sales Officer of Sunoco GP LLC Mr. Austin B. Harkness Executive Vice President & Chief Commercial Officer of Sunoco GP LLC Mr. Karl R. Fails Executive Vice President & Chief Operating Officer of Sunoco GP LLC