As of 2024-12-11, the Intrinsic Value of Suncor Energy Inc (SU.TO) is 75.20 CAD. This SU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.15 CAD, the upside of Suncor Energy Inc is 38.90%.

The range of the Intrinsic Value is 61.49 - 96.27 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	61.49 - 96.27	75.20	38.9%
DCF (Growth 10y)	71.69 - 109.15	86.53	59.8%
DCF (EBITDA 5y)	63.42 - 82.84	70.34	29.9%
DCF (EBITDA 10y)	72.44 - 96.59	81.75	51.0%
Fair Value	58.90 - 58.90	58.90	8.78%
P/E	53.96 - 66.74	61.49	13.6%
EV/EBITDA	49.32 - 70.02	57.81	6.8%
EPV	120.20 - 162.73	141.47	161.2%
DDM - Stable	40.57 - 78.94	59.75	10.3%
DDM - Multi	51.70 - 78.13	62.21	14.9%