SU.TO
Suncor Energy Inc
Price:  
50.26 
CAD
Volume:  
4,100,469.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SU.TO Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Suncor Energy Inc (SU.TO) is 74.60 CAD. This SU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.26 CAD, the upside of Suncor Energy Inc is %.

The range of the Intrinsic Value is 61.61 - 94.12 CAD

50.26 CAD
Stock Price
74.60 CAD
Intrinsic Value
Intrinsic Value Details

SU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 61.61 - 94.12 74.60 48.4%
DCF (Growth 10y) 63.01 - 92.67 74.93 49.1%
DCF (EBITDA 5y) 46.04 - 62.40 57.09 13.6%
DCF (EBITDA 10y) 55.01 - 73.27 66.07 31.4%
Fair Value 56.44 - 56.44 56.44 12.30%
P/E 44.62 - 60.63 52.41 4.3%
EV/EBITDA 37.65 - 64.42 52.84 5.1%
EPV 132.03 - 172.21 152.12 202.7%
DDM - Stable 43.80 - 83.16 63.48 26.3%
DDM - Multi 46.57 - 68.31 55.34 10.1%

SU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 64,579.58
Beta 0.76
Outstanding shares (mil) 1,284.91
Enterprise Value (mil) 78,064.58
Market risk premium 5.10%
Cost of Equity 8.69%
Cost of Debt 4.69%
WACC 7.69%