The Discounted Cash Flow (DCF) valuation of HF Sinclair Corp (DINO) is 126.14 USD. With the latest stock price at 44.16 USD, the upside of HF Sinclair Corp based on DCF is 185.6%.
Based on the latest price of 44.16 USD and our DCF valuation, HF Sinclair Corp (DINO) is a buy. buying DINO stocks now will result in a potential gain of 185.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.8% | 8.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 90.80 - 203.25 | 126.14 |
| Upside | 105.6% - 360.3% | 185.6% |