As of 2024-09-11, the Intrinsic Value of Suncor Energy Inc (SU.TO) is
77.10 CAD. This SU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.71 CAD, the upside of Suncor Energy Inc is
%.
The range of the Intrinsic Value is 61.40 - 102.68 CAD
77.10 CAD
Intrinsic Value
SU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.40 - 102.68 |
77.10 |
52.1% |
| DCF (Growth 10y) |
69.22 - 112.09 |
85.62 |
68.8% |
| DCF (EBITDA 5y) |
57.69 - 74.48 |
65.72 |
29.6% |
| DCF (EBITDA 10y) |
65.89 - 87.50 |
75.89 |
49.7% |
| Fair Value |
54.84 - 54.84 |
54.84 |
8.15% |
| P/E |
44.63 - 59.80 |
52.94 |
4.4% |
| EV/EBITDA |
46.75 - 67.44 |
55.75 |
9.9% |
| EPV |
127.54 - 180.08 |
153.81 |
203.3% |
| DDM - Stable |
40.51 - 83.72 |
62.11 |
22.5% |
| DDM - Multi |
52.77 - 84.86 |
65.07 |
28.3% |
SU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
64,403.22 |
| Beta |
0.99 |
| Outstanding shares (mil) |
1,270.03 |
| Enterprise Value (mil) |
77,595.22 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.82% |
| Cost of Debt |
4.65% |
| WACC |
7.79% |