DINO
HF Sinclair Corp
Price:  
43.56 
USD
Volume:  
2,909,528
United States | Oil, Gas & Consumable Fuels

DINO Intrinsic Value

189.6 %
Upside

What is the intrinsic value of DINO?

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.

Is DINO undervalued or overvalued?

Based on its market price of 43.56 USD and our intrinsic valuation, HF Sinclair Corp (DINO) is undervalued by 189.6%.

43.56 USD
Stock Price
126.14 USD
Intrinsic Value
Intrinsic Value Details

DINO Intrinsic Value - Valuation Summary

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%

DINO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)8,207
Beta1.17
Outstanding shares (mil)188
Enterprise Value (mil)10,419
Market risk premium5.1%
Cost of Equity10.15%
Cost of Debt6.15%
WACC8.8%