As of 2025-07-03, the Intrinsic Value of HF Sinclair Corp (DINO) is 126.14 USD. This DINO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.56 USD, the upside of HF Sinclair Corp is 189.6%.
The range of the Intrinsic Value is 90.8 - 203.25 USD.
Based on its market price of 43.56 USD and our intrinsic valuation, HF Sinclair Corp (DINO) is undervalued by 189.6%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 90.8 - 203.25 | 126.14 | 189.6% | |
DCF (Growth Exit 10Y) | 111.5 - 230.19 | 149.13 | 242.4% | |
DCF (EBITDA Exit 5Y) | 97.66 - 113.77 | 103.79 | 138.3% | |
DCF (EBITDA Exit 10Y) | 113.69 - 139.19 | 124.30 | 185.4% | |
Peter Lynch Fair Value | 22.96 - 22.96 | 22.96 | -47.3% | |
P/E Multiples | 20.2 - 40.12 | 30.00 | -31.1% | |
EV/EBITDA Multiples | (293.57) - 52.81 | (123.83) | -384.3% | |
Dividend Discount Model - Stable | 7.33 - 18.19 | 12.76 | -70.7% | |
Dividend Discount Model - Multi Stages | 92.81 - 156.3 | 114.67 | 163.2% |
Market Cap (mil) | 8,207 |
Beta | 1.17 |
Outstanding shares (mil) | 188 |
Enterprise Value (mil) | 10,419 |
Market risk premium | 5.1% |
Cost of Equity | 10.15% |
Cost of Debt | 6.15% |
WACC | 8.8% |