image
Energy - Oil & Gas Refining & Marketing - NYSE - US
$ 52.04
-1.51 %
$ 7.09 B
Market Cap
8.67
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one SUN stock under the worst case scenario is HIDDEN Compared to the current market price of 52 USD, Sunoco LP is HIDDEN

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

The intrinsic value of one SUN stock under the base case scenario is HIDDEN Compared to the current market price of 52 USD, Sunoco LP is HIDDEN

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

The intrinsic value of one SUN stock under the best case scenario is HIDDEN Compared to the current market price of 52 USD, Sunoco LP is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SUN

image
$60.0$60.0$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 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
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%
5.27 B REVENUE
-8.38%
237 M OPERATING INCOME
121.50%
141 M NET INCOME
65.88%
123 M OPERATING CASH FLOW
-40.29%
-132 M INVESTING CASH FLOW
-15.79%
-13 M FINANCING CASH FLOW
93.56%
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 70 M
Other Current Liabilities 622 M
Non-Current Liabilities 8.36 B
Long-Term Debt 479 M
Other Non-Current Liabilities 7.88 B
12.18 %6.03 %4.65 %76.46 %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%
5.27% ROIC
5.27%
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 $62.8 , with forecasts ranging from a low of $59 to a high of $68 .
SUN Lowest Price Target Wall Street Target
59 USD 13.37%
SUN Average Price Target Wall Street Target
62.8 USD 20.68%
SUN Highest Price Target Wall Street Target
68 USD 30.67%
Price
Max Price Target
Min Price Target
Average Price Target
707065656060555550504545May '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
2.29% DIVIDEND YIELD
0.886 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.50003.50003.00003.00002.50002.50002.00002.00001.50001.50001.00001.00000.50000.50000.00000.00000.60.80130.82550.82550.82550.82550.82550.82550.82550.8420.88650.6450.81730.82550.82550.82550.82550.82550.82550.8420.87560.69340.82550.82550.82550.82550.82550.82550.82550.8420.87560.74542.680.82553.270.82553.300.82553.300.82553.300.82553.300.82553.300.82553.300.8423.350.87563.470.892015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
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
630 K USD 5
9-12 MONTHS
7. News
Sunoco LP Announces First Quarter 2025 Earnings Release and Call Timing DALLAS , April 3, 2025 /PRNewswire/ -- Sunoco LP (NYSE: SUN) ("SUN" or the "Partnership") announced that it will release its first quarter 2025 financial and operating results before the market opens on Tuesday, May 6, 2025. Management will hold a conference call that same day at 9:00 a.m. prnewswire.com - 2 weeks ago
Own The Gas Pump, And Collect 8% Yields I love topping off my gas tank; I get to see all the people who pay for my retirement in action. Sometimes, it's the most overlooked aspects of life that can pay you the most income! My Income Method is designed to drive massive sums of income from the market to your account. seekingalpha.com - 3 weeks ago
Why the Market Dipped But Sunoco LP (SUN) Gained Today In the latest trading session, Sunoco LP (SUN) closed at $59.20, marking a +1.02% move from the previous day. zacks.com - 3 weeks ago
Sunoco LP (SUN) Registers a Bigger Fall Than the Market: Important Facts to Note Sunoco LP (SUN) concluded the recent trading session at $57.86, signifying a -1.13% move from its prior day's close. zacks.com - 1 month ago
Sunoco LP Announces Pricing of Upsized Private Offering of Senior Notes DALLAS , March 20, 2025 /PRNewswire/ -- Sunoco LP (NYSE: SUN) ("Sunoco" or the "Partnership") today announced that it has priced at 100% a private offering (the "offering") of 6.250% senior notes due 2033 in an aggregate principal amount of $1 billion (the "notes"). This offering was upsized from an initial offering size of $750 million aggregate principal amount. prnewswire.com - 1 month ago
Sunoco LP Announces Private Offering of Senior Notes DALLAS , March 20, 2025 /PRNewswire/ -- Sunoco LP (NYSE: SUN) ("Sunoco" or the "Partnership") today announced a private offering (the "offering") of senior notes due 2033 in an aggregate principal amount of $750 million (the "notes"). Sunoco intends to use the net proceeds from the offering to repay indebtedness, including by redeeming in full NuStar Logistics, L.P. prnewswire.com - 1 month ago
3 No-Brainer Dividend Stocks to Buy With $1,000 Right Now Investing in the stock market is a great way to build long-term wealth and passive income. One method that stands out for its income generation is dividend investing. fool.com - 1 month ago
Sunoco LP (SUN) Q4 Earnings: How Key Metrics Compare to Wall Street Estimates While the top- and bottom-line numbers for Sunoco LP (SUN) give a sense of how the business performed in the quarter ended December 2024, it could be worth looking at how some of its key metrics compare to Wall Street estimates and year-ago values. zacks.com - 1 month ago
Grab These 4 Quality 5%+ High-Yield Dividend Giants as the 10-Year Treasury Yield Plunges Investors love dividend stocks, especially the high-yield variety, because they offer a significant income stream and have massive total return potential. Total return includes interest, capital gains, dividends, and distributions realized over time. In other words, the total return on an investment or a portfolio consists of income and stock appreciation. Let’s take a closer look at the concept of total return. Imagine you purchase a stock at $20 that offers a 3% dividend. If the stock price rises to $22 within a year, your total return is 13%. This is calculated by adding the 10% increase in stock price to the 3% dividend. 24/7 Wall St. Key Points: The 10-year Treasury yield has dropped to the lowest level since last December. The lower yield could mean a flight to safety for worried traders. Quality high-yield dividend stocks make sense for growth and income investors. Do you have the top high-yield dividend stocks in your portfolio? Why not schedule a meeting with a financial advisor near you for a complete portfolio review? Click here to find one today. (sponsored) The prevailing wisdom across Wall Street is that there could be no more cuts to the federal funds rate for the rest of 2025, and with the 10-year Treasury yield falling to the lowest level since last year, it is a good bet that the Federal Reserve Chair Jay Powell and Treasury Secretary Scott Bessent are high-fiving each other. The lower cost of capital is precisely what they were hoping for without lowering fed funds, as ongoing inflation continues to threaten the economy. As rates fall, quality high-yield dividend stocks become more attractive We decided to screen our 24/7 Wall St. quality high-yield stock research database, looking for well-known companies that pay dividends higher than the 10-year Treasury paper, which recently closed at a 4.33% yield. Four companies with big upside potential and are all rated Buy across Wall Street came up, and all look like perfect ideas now. Why do we cover quality, high-yield dividend stocks? Dividend stocks provide investors with reliable streams of passive income. Passive income is characterized by its ability to generate revenue without requiring the earner’s continuous active effort, making it a desirable financial strategy for those seeking to diversify their income streams or achieve financial independence. AES AES is an American utility and power generation company. This conservative utility stock offers a hefty 6.5% dividend and considerable upside potential. AES Corp. (NYSE: AES) operates as a diversified power generation and utility company in the United States and internationally. The company owns and operates power plants to generate and sell power to customers, such as utilities, industrial users, and other intermediaries; owns and operates utilities to generate or purchase, distribute, transmit, and sell electricity to end-user customers in the residential, commercial, industrial, and governmental sectors; and generates and sells electricity on the wholesale market. It uses various fuels and technologies to generate electricity, such as: Coal Gas Hydro Wind Solar Biomass Renewables comprising energy storage and landfill gas. The company owns or operates a generation portfolio of approximately 34,596 megawatts and distributes power to 2.6 million customers. Barclays has an Overweight rating on the shares with a huge $23 price target. Energy Transfer Energy Transfer is one of North America’s largest and most diversified midstream energy companies. This top master limited partnership is a safe way for investors looking for energy exposure and income, as the company pays a massive 6.85% distribution. Energy Transfer L.P. (NYSE: ET) owns and operates one of the largest and most diversified portfolios of energy assets in the United States, with a strategic footprint in all of the major domestic production basins. The company is a publicly traded limited partnership with core operations that include: Complementary natural gas midstream Intrastate and interstate transportation and storage assets Crude oil, natural gas liquids (NGL), and refined product transportation and terminalling assets NGL fractionation and various acquisition and marketing assets Energy Transfer owns and operates more than 114,000 miles of pipelines and related assets in all significant U.S.-producing regions and markets across 41 states, further solidifying its leadership position in the midstream sector. Through its ownership of Energy Transfer Operating, the company also owns Lake Charles LNG, as well as the general partner interests, the incentive distribution rights, and 28.5 million standard units of Sunoco L.P. (NYSE: SUN), and the public partner interests and 39.7 million standard units of USA Compression Partners L.P. (NYSE: USAC). UPS UPS is an American multinational shipping & receiving and supply chain management company. With the explosion of internet commerce, this company has enormous growth potential and offers a rich 5.65% dividend. United Parcel Service Inc. (NYSE: UPS) is a package delivery company that provides transportation and delivery, distribution, contract logistics, ocean freight, air freight, customs brokerage, and insurance services. It operates through two segments: U.S. Domestic Package International Package The U.S. Domestic Package segment offers time-definite delivery of letters, documents, small packages, and palletized freight through air and ground services in the United States. The International Package segment provides guaranteed-day and time-definite international shipping services, comprising guaranteed-time-definite express options in: Europe Asia the Indian subcontinent the Middle East Africa Canada Latin America UPS is not just a package delivery company. It also provides diverse services, including international air and ocean freight forwarding, post-sales, and mail and consulting services. Furthermore, it offers: Truckload brokerage services Supply chain solutions to the healthcare and life sciences industries Financial and information services Fulfillment and transportation management services UPS has announced plans to cut Amazon delivery volumes by more than 50% by the second half of 2026. The change is part of UPS’s strategy to focus on more profitable customers and deliveries. While Amazon is the company’s largest customer, but it is not the most profitable. UPS aims to improve its margins by focusing on fewer, more profitable deliveries. Citigroup has a Buy rating with a $158 target price. VICI Properties This real estate investment trust specializes in casino and entertainment properties. This is one of the top picks across Wall Street in the net lease group and is ideal for more conservative investors looking for gaming exposure and a solid 5.41% dividend. VICI Properties Inc. (NYSE: VICI) is an S&P 500 experiential real estate investment trust with one of the largest portfolios of market-leading gaming, hospitality, and entertainment destinations, including three iconic entertainment facilities on the Las Vegas Strip: Caesars Palace Las Vegas MGM Grand The Venetian Resort Las Vegas VICI Properties owns 93 experiential assets across a geographically diverse portfolio of 54 gaming properties and 39 other experiential properties across the United States and Canada. The portfolio comprises approximately 127 million square feet and features approximately 60,300 hotel rooms and over 500 restaurants, bars, nightclubs, and sportsbooks. Its properties are occupied by industry-leading gaming, leisure, and hospitality operators under long-term, triple-net lease agreements. VICI Properties has a growing array of real estate and financing partnerships with leading operators in other experiential sectors, including: Bowlero Cabot Canyon Ranch Chelsea Piers Great Wolf Resorts Homefield Kalahari Resorts VICI Properties also owns four championship golf courses and 33 acres of undeveloped and underdeveloped land adjacent to the Las Vegas Strip. Evercore ISI has an Outperform rating with a $36 target price objective. Bank of America Says Stocks Could Drop 40%: 5 Safe Large-Cap Dividend Stocks That Will Survive The post Grab These 4 Quality 5%+ High-Yield Dividend Giants as the 10-Year Treasury Yield Plunges appeared first on 24/7 Wall St.. https://247wallst.com - 1 month ago
SUN COMMUNITIES, INC. ANNOUNCES SALE OF SAFE HARBOR MARINAS TO BLACKSTONE INFRASTRUCTURE IN AN ALL-CASH TRANSACTION FOR $5.65 BILLION Strategically Repositions Company as a Pure-Play MH and RV Focused REIT; Enhances Flexibility Through Substantial De-Leveraging and Improves Margin and Cash Flow Profile Strategically Repositions Company as a Pure-Play MH and RV Focused REIT; Enhances Flexibility Through Substantial De-Leveraging and Improves Margin and Cash Flow Profile globenewswire.com - 1 month ago
Sunoco: Have Your Growth, And Income Too Sunoco LP is a leading midstream company with a robust asset base, rising margins, and a well-supported 6.2% yield, making it attractive for income investors. The NuStar acquisition expanded SUN's infrastructure, driving record EBITDA growth and positioning the company for long-term success, with $150 million in expected synergies by 2027. Favorable industry dynamics, including constrained pipeline and storage capacity, enhance the value of SUN's existing assets, ensuring strong demand and utilization. seekingalpha.com - 2 months ago
Sunoco LP Files 2024 Annual Report on Form 10-K DALLAS , Feb. 14, 2025 /PRNewswire/ -- Sunoco LP (NYSE: SUN) ("SUN" or the "Partnership") on February 14, 2025, filed operational and financial results for the fiscal year ended December 31, 2024, on Form 10-K with the U.S. Securities and Exchange Commission. The Annual Report on Form 10-K is available in the Investor Relations section of the Partnership's website at www.sunocolp.com under "SEC Filings & Financial Reports," as well as on the SEC's website at www.sec.gov. prnewswire.com - 2 months ago
8. Profile Summary

Sunoco LP SUN

image
COUNTRY US
INDUSTRY Oil & Gas Refining & Marketing
MARKET CAP $ 7.09 B
Dividend Yield 2.29%
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. Karl R. Fails Executive Vice President & Chief Operating Officer of Sunoco GP LLC Mr. Christopher R. Curia Executive Vice President of Human Resources & Director of Sunoco GP LLC Mr. Austin B. Harkness Executive Vice President & Chief Commercial Officer Mr. Rick J. Raymer Vice President, Controller & Principal Accounting Officer of Sunoco GP LLC Mr. Scott D. Grischow Vice President of Investor Relations, Senior VP of Finance & Treasurer Mr. Joseph Kim President, Chief Executive Officer & Director of Sunoco GP LLC Mr. Brian A. Hand Executive Vice President & Chief Sales Officer