US · SUN
Sunoco LP
- Sector
- Energy · Oil & Gas Refining & Marketing
- Headquarters
- Dallas, TX 75225
- Website
- sunocolp.com
Price · as of 2025-12-31
$68.35
Market cap 8.71B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $94.75 | +38.62% |
| Intrinsic Value(DCF) | $2,556.01 | +3,639.59% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $72.02 | +5.37% |
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 | $6.77 | $23.58 | |||
| 2012 | $10.29 | $23.58 | $525.80 | $0.00 | $16.67 |
| 2013 | $13.04 | $5.22 | $341.28 | $0.00 | $20.21 |
| 2014 | $18.86 | $12.38 | $845.76 | $0.00 | $43.84 |
| 2015 | $13.29 | $75.07 | $914,322.18 | $0.00 | $505.06 |
| 2016 | $10.65 | $38.36 | $1,553.64 | $0.00 | $46.07 |
| 2017 | $13.82 | $20.37 | $1,122.46 | $0.00 | $37.19 |
| 2018 | $16.56 | $20.15 | $2,582.84 | $0.00 | $0.00 |
| 2019 | $16.25 | $175.97 | $548.20 | $0.00 | $16.57 |
| 2020 | $22.59 | $43.45 | $0.00 | $0.00 | $0.00 |
| 2021 | $31.49 | $33.71 | $397.91 | $0.00 | $372.01 |
| 2022 | $36.62 | $40.69 | $7,282.79 | $0.00 | $248.00 |
| 2023 | $55.36 | $54.71 | $3,065.47 | $0.00 | $0.00 |
| 2024 | $53.13 | $73.78 | $0.00 | $0.00 | $39.87 |
| 2025 | $64.01 | $94.75 | $0.00 | $0.00 | $72.02 |
AI valuation
Our deep-learning model estimates Sunoco LP's (SUN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $94.75
- Current price
- $68.35
- AI upside
- +38.62%
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
$2,556.01
+3,639.59% upside
Graham-Dodd
—
— upside
Graham Formula
$72.02
+5.37% 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 |
| SUN | Sunoco LP | $68.35 | 8.71B | +39% | +3,640% | — | +5% | 16.58 | 1.09 | 0.35 | 13.18 | — | 3.40 | 8.35% | 3.69% | 2.09% | 8.73% | 4.72% | 2.47% | 2.01 | 1.72 | 1.38 | 0.72 | 8.37 | -3900.00% | 1105.00% | 20000.00% | 7.04% | 0.30 | 3.49% | 7.52% | 124.70% | 7.52% | 25.79 | 38.95 | 0.95 | 1.32 |
| AM | Antero Midstream Corporat… | $22.48 | 10.71B | +25% | -58% | — | -43% | 26.50 | 5.55 | 8.70 | 14.93 | 733.17 | 12.19 | 65.30% | 51.20% | 32.81% | 20.22% | 9.21% | 7.02% | 1.63 | 3.39 | 3.41 | 2.60 | 3.25 | 361.00% | 699.00% | 2802.00% | 7.03% | 8.36 | 15.03% | 4.01% | 106.30% | 5.93% | 21.70 | 18.17 | 11.11 | 2.31 |
| APA | APA Corporation | $30.37 | 10.77B | +184% | -21% | +68% | -99% | 7.93 | 1.02 | 1.28 | 2.79 | 10.58 | 1.02 | 37.32% | 30.83% | 16.08% | 17.48% | 12.97% | 7.72% | 0.38 | 24.34 | 0.22 | 0.22 | 0.69 | 7500.00% | -839.00% | 13134.00% | 15.64% | 1.93 | 13.84% | 0.00% | 0.00% | 15.58% | 5.51 | 8.51 | 1.70 | 2.08 |
| DINO | HF Sinclair Corporation | $50.01 | 9.36B | -53% | -33% | -30% | -85% | 17.33 | 1.08 | 0.37 | 6.36 | 7.17 | 1.08 | 5.18% | 3.48% | 2.15% | 6.25% | 6.63% | 3.49% | 0.30 | 4.31 | 0.22 | 0.22 | 0.96 | 24176.00% | -599.00% | 3531.00% | 8.63% | 0.29 | 7.66% | 3.75% | 64.90% | 8.80% | 12.63 | 13.65 | 0.44 | 2.39 |
| FRO | Frontline Ltd. | $37.95 | 8.45B | -20% | -26% | -86% | -82% | 23.27 | 3.51 | 4.49 | 12.63 | — | 3.68 | 32.77% | 30.16% | 19.29% | 15.63% | 10.61% | 6.33% | 1.22 | 2.54 | 1.43 | 0.51 | 3.06 | -2377.00% | -416.00% | -47460.00% | 7.60% | 1.38 | 12.19% | 2.35% | 54.60% | 8.20% | 19.63 | 17.37 | 5.92 | 2.77 |
| HESM | Hess Midstream LP | $38.68 | 8.13B | +95% | -58% | -51% | +21% | 13.78 | 8.55 | 3.00 | 6.97 | 92.70 | 8.55 | 63.94% | 62.18% | 21.77% | 64.22% | 20.74% | 8.27% | 6.64 | 4.47 | 0.85 | 0.81 | 3.05 | 1486.00% | 867.00% | 1482.00% | 14.98% | 5.24 | 17.47% | 0.00% | 0.00% | 0.00% | 8.56 | 11.85 | 5.32 | 1.86 |
| LEU | Centrus Energy Corp. | $202.59 | 3.84B | -27% | -47% | -68% | -79% | 48.03 | 4.88 | 8.33 | 27.26 | — | 5.02 | 26.19% | 11.19% | 17.34% | 16.79% | 315.74% | 4.39% | 1.59 | 3.59 | 5.59 | 4.70 | -6.77 | -1275.00% | 152.00% | -486.00% | 0.84% | 0.12 | 217.36% | 0.00% | 0.00% | 15.77% | 59.63 | 95.64 | 6.67 | 2.54 |
| NFG | National Fuel Gas Company | $91.03 | 8.65B | -19% | -62% | -65% | +55% | 14.18 | 2.38 | 3.23 | 7.76 | 2.46 | 2.38 | 66.13% | 35.72% | 22.77% | 17.45% | 10.59% | 6.09% | 0.92 | 5.22 | 0.44 | 0.29 | 2.14 | 57619.00% | 1711.00% | 3895.00% | 2.55% | 1.19 | 3.26% | 2.56% | 36.30% | 3.37% | 12.47 | 54.18 | 4.45 | 1.61 |
| RRC | Range Resources Corporati… | $41.28 | 9.78B | +15% | -50% | -36% | +131% | 15.14 | 2.31 | 3.33 | 8.41 | 10.00 | 2.31 | 34.08% | 27.91% | 21.98% | 15.94% | 11.98% | 8.91% | 0.29 | 7.97 | 0.67 | 0.54 | 0.95 | 15138.00% | 2756.00% | 8670.00% | 5.92% | 1.77 | 10.69% | 0.86% | 13.00% | 5.69% | 13.44 | 19.04 | 3.75 | 2.50 |
| SOBO | South Bow Corporation | $32.21 | 6.71B | -7% | -61% | -37% | -35% | 15.99 | 1.84 | 2.27 | 9.63 | — | 1.84 | 70.66% | 35.14% | 14.91% | 11.04% | 6.84% | 2.58% | 2.19 | 1.92 | 1.25 | 0.94 | 5.06 | -2864.00% | 574.00% | -4778.00% | 8.06% | 0.29 | 4.70% | 0.00% | 0.00% | 8.15% | 13.60 | 26.14 | 4.78 | 0.78 |
| UGP | Ultrapar Participações S.… | $5.05 | 5.4B | -78% | -69% | -54% | +9% | 7.04 | 1.10 | 0.12 | 5.49 | — | 1.26 | 6.45% | 3.80% | 1.77% | 16.49% | 13.62% | 6.07% | 1.04 | 3.70 | 1.53 | 1.13 | 2.71 | -452.00% | 591.00% | -2396.00% | 11.71% | 0.36 | 8.31% | 5.01% | 35.30% | 5.91% | 5.48 | 14.27 | 0.21 | 4.68 |
About Sunoco LP
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.
- CEO
- Dylan A. Bramhall
- Employees
- 3.3K
- Beta
- 0.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2,556.01 ÷ $68.35) − 1 = +3,639.59% (DCF, example).