US · SU
Suncor Energy Inc.
- Sector
- Energy · Oil & Gas Integrated
- Headquarters
- Calgary, AB T2P 3E3
- Website
- suncor.com
Price · as of 2025-12-31
$67.55
Market cap 68.36B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.60 | -44.34% |
| Intrinsic Value(DCF) | $39.08 | -42.15% |
| Graham-Dodd Method(GD) | $17.10 | -74.69% |
| Graham Formula(GF) | $16.30 | -75.87% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.09 | $26.24 | $8.33 | $21.50 | $49.00 |
| 2012 | $19.88 | $30.06 | $1.01 | $17.90 | $9.60 |
| 2013 | $22.18 | $28.97 | $3.19 | $19.70 | $21.90 |
| 2014 | $18.92 | $29.33 | $8.80 | $14.60 | $11.50 |
| 2015 | $18.50 | $20.95 | $4.43 | $0.70 | $17.30 |
| 2016 | $21.77 | $15.81 | $4.77 | $7.00 | $0.10 |
| 2017 | $24.34 | $21.77 | $7.57 | $14.20 | $50.90 |
| 2018 | $25.00 | $21.87 | $27.68 | $10.00 | $40.40 |
| 2019 | $19.79 | $32.14 | $39.43 | $6.60 | $10.10 |
| 2020 | $19.54 | $20.25 | $2.04 | $0.00 | $52.50 |
| 2021 | $27.47 | $25.55 | $70.45 | $14.90 | $127.20 |
| 2022 | $30.20 | $51.49 | $120.39 | $22.10 | $257.60 |
| 2023 | $32.67 | $39.66 | $53.64 | $22.20 | $0.00 |
| 2024 | $34.95 | $43.58 | $65.37 | $16.70 | $37.80 |
| 2025 | $57.78 | $52.50 | $28.48 | $17.10 | $16.30 |
AI valuation
Our deep-learning model estimates Suncor Energy Inc.'s (SU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.60
- Current price
- $67.55
- AI upside
- -44.34%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$39.08
-42.15% upside
Graham-Dodd
$17.10
-74.69% upside
Graham Formula
$16.30
-75.87% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SU | Suncor Energy Inc. | $67.55 | 68.36B | -22% | -42% | -75% | -76% | 16.64 | 2.18 | 2.01 | 6.99 | 604.26 | 2.36 | 59.08% | 31.67% | 12.10% | 13.20% | 19.97% | 6.58% | 0.41 | 20.86 | 1.39 | 0.89 | 0.91 | 275.00% | -351.00% | -2699.00% | 7.03% | 1.25 | 11.98% | 2.85% | 47.50% | 6.03% | 7.30 | 16.35 | 2.31 | 2.85 |
| BKR | Baker Hughes Company | $65.26 | 64.49B | -31% | -55% | -81% | -69% | 24.41 | 3.40 | 2.31 | 15.45 | — | 7.39 | 23.60% | 12.83% | 9.33% | 14.69% | 15.99% | 6.62% | 0.38 | 16.02 | 1.36 | 0.84 | 0.80 | -1275.00% | -34.00% | 2352.00% | 3.96% | 0.27 | 12.50% | 1.42% | 34.70% | 2.02% | 18.62 | 26.11 | 2.39 | 2.76 |
| CVE | Cenovus Energy Inc. | $22.31 | 42.09B | -30% | -59% | -52% | — | 14.73 | 1.83 | 1.17 | 6.95 | 51.26 | 2.02 | 10.46% | 8.82% | 7.91% | 12.80% | 9.25% | 6.55% | 0.54 | 9.39 | 1.57 | 0.98 | 1.38 | 2874.00% | -1398.00% | -1931.00% | 5.89% | 1.30 | 8.19% | 2.48% | 36.60% | 6.80% | 16.46 | 21.18 | 1.45 | 2.44 |
| E | Eni S.p.A. | $46.94 | 69.86B | -54% | -67% | -78% | -88% | 15.36 | 0.77 | 0.46 | 2.63 | — | 0.87 | 11.36% | 5.90% | 2.96% | 4.98% | 3.14% | 1.82% | 0.66 | 3.93 | 1.14 | 0.71 | 1.16 | -4143.00% | -525.00% | -1374.00% | 12.55% | 0.34 | 7.16% | 7.90% | 121.40% | 12.86% | 11.56 | 11.89 | 0.68 | 1.37 |
| EQNR | Equinor ASA | $29.83 | 75.62B | +69% | +16% | — | -24% | 16.44 | 2.06 | 0.78 | 2.67 | — | 2.41 | 26.84% | 25.70% | 4.77% | 12.22% | 21.09% | 3.85% | 0.83 | 18.94 | 1.24 | 0.99 | 0.78 | -3730.00% | 356.00% | -2442.00% | 7.21% | 0.65 | 11.58% | 5.78% | 95.00% | 12.92% | 3.56 | 16.22 | 0.92 | 2.61 |
| FANG | Diamondback Energy, Inc. | $174.08 | 49.88B | +1% | -51% | -44% | +42% | 31.09 | 1.40 | 3.44 | 9.24 | — | 1.40 | 35.16% | 32.73% | 11.07% | 4.45% | 8.01% | 2.41% | 0.39 | 20.16 | 0.42 | 0.32 | 2.01 | -6310.00% | 3631.00% | -19741.00% | 10.12% | 1.90 | 10.33% | 2.23% | 69.50% | 6.12% | 13.44 | 12.63 | 4.40 | 1.59 |
| LNG | Cheniere Energy, Inc. | $235.73 | 51.81B | -27% | -7% | -46% | +224% | 10.29 | 6.91 | 2.79 | 6.17 | 14.71 | 6.98 | 28.97% | 46.41% | 27.15% | 78.08% | 37.50% | 11.59% | 0.38 | 9.61 | 0.94 | 0.76 | 0.16 | 6993.00% | 2444.00% | -2202.00% | 4.50% | 1.41 | 12.96% | 0.82% | 8.50% | 45.16% | 6.16 | 22.80 | 2.86 | 2.33 |
| MPLX | MPLX Lp | $58.94 | 59.95B | +18% | -44% | -50% | +32% | 12.27 | 4.15 | 5.10 | 11.52 | 84.67 | 13.78 | 45.23% | 40.30% | 41.57% | 34.71% | 13.21% | 12.20% | 1.78 | 4.84 | 1.23 | 0.66 | 3.26 | 1449.00% | 837.00% | -10000.00% | 0.00% | 1.82 | 0.00% | 0.00% | 0.00% | 0.00% | 17.65 | — | 7.11 | 1.93 |
| OKE | ONEOK, Inc. | $82.77 | 52.08B | +20% | +582% | -21% | +298% | 9.12 | 2.41 | 1.61 | 11.17 | 188.70 | 4.71 | 21.46% | 20.72% | 10.10% | 30.09% | 10.35% | 9.10% | 1.46 | 3.91 | 0.71 | 0.49 | 4.20 | 484.00% | 5542.00% | 5061.00% | 7.96% | 1.52 | 8.32% | 1.19% | 10.90% | 1.28% | 12.49 | 20.15 | 2.59 | 1.60 |
| TRP | TC Energy Corporation | $64.37 | 67B | -7% | -60% | — | -33% | 25.37 | 3.47 | 6.23 | 16.37 | — | 6.67 | 50.03% | 44.23% | 23.15% | 13.59% | 6.09% | 3.15% | 2.23 | 1.98 | 0.63 | 0.33 | 6.40 | -2619.00% | 1029.00% | 5540.00% | 2.20% | 0.74 | 2.38% | 3.83% | 97.10% | 4.09% | 23.11 | 74.67 | 10.22 | 0.90 |
About Suncor Energy Inc.
Suncor Energy Inc. operates as an integrated energy company. The company primarily focuses on developing petroleum resource basins in Canada's Athabasca oil sands; explores, acquires, develops, produces, transports, refines, and markets crude oil in Canada and internationally; markets petroleum and petrochemical products under the Petro-Canada name primarily in Canada. It operates through Oil Sands; Exploration and Production; Refining and Marketing; and Corporate and Eliminations segments. The Oil Sands segment recovers bitumen from mining and in situ operations, and upgrades it into refinery feedstock and diesel fuel, or blends the bitumen with diluent for direct sale to market. The Exploration and Production segment is involved in offshore operations off the east coast of Canada and in the North Sea; and operating onshore assets in Libya and Syria. The Refining and Marketing segment refines crude oil and intermediate feedstock into various petroleum and petrochemical products; and markets refined petroleum products to retail, commercial, and industrial customers through its other retail sellers. The Corporate and Eliminations segment operates four wind farms in Ontario and Western Canada. The company also markets and trades in crude oil, natural gas, byproducts, refined products, and power. The company was formerly known as Suncor Inc. and changed its name to Suncor Energy Inc. in April 1997. Suncor Energy Inc. was founded in 1917 and is headquartered in Calgary, Canada.
- CEO
- Richard Kruger
- Employees
- 15.01K
- Beta
- 0.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($39.08 ÷ $67.55) − 1 = -42.15% (DCF, example).