As of 2025-01-21, the Intrinsic Value of Suncor Energy Inc (SU.TO) is
74.08 CAD. This SU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.43 CAD, the upside of Suncor Energy Inc is
31.30%.
The range of the Intrinsic Value is 60.98 - 93.91 CAD
74.08 CAD
Intrinsic Value
SU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.98 - 93.91 |
74.08 |
31.3% |
| DCF (Growth 10y) |
71.09 - 106.46 |
85.23 |
51.0% |
| DCF (EBITDA 5y) |
64.03 - 82.38 |
72.20 |
28.0% |
| DCF (EBITDA 10y) |
72.69 - 95.57 |
82.83 |
46.8% |
| Fair Value |
58.28 - 58.28 |
58.28 |
3.29% |
| P/E |
57.30 - 66.17 |
63.08 |
11.8% |
| EV/EBITDA |
44.27 - 70.08 |
60.14 |
6.6% |
| EPV |
119.17 - 159.11 |
139.14 |
146.6% |
| DDM - Stable |
40.45 - 77.53 |
58.99 |
4.5% |
| DDM - Multi |
51.59 - 76.69 |
61.66 |
9.3% |
SU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
71,692.63 |
| Beta |
1.25 |
| Outstanding shares (mil) |
1,270.47 |
| Enterprise Value (mil) |
83,724.63 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.62% |
| Cost of Debt |
4.65% |
| WACC |
8.54% |