As of 2025-05-19, the Intrinsic Value of Suncor Energy Inc (SU.TO) is 67.56 CAD. This SU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.86 CAD, the upside of Suncor Energy Inc is 35.50%.
The range of the Intrinsic Value is 49.76 - 102.39 CAD
Based on its market price of 49.86 CAD and our intrinsic valuation, Suncor Energy Inc (SU.TO) is undervalued by 35.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.76 - 102.39 | 67.56 | 35.5% |
| DCF (Growth 10y) | 58.37 - 117.19 | 78.34 | 57.1% |
| DCF (EBITDA 5y) | 44.37 - 58.18 | 54.07 | 8.4% |
| DCF (EBITDA 10y) | 54.38 - 76.37 | 67.13 | 34.6% |
| Fair Value | 30.22 - 30.22 | 30.22 | -39.40% |
| P/E | 50.87 - 62.27 | 55.27 | 10.9% |
| EV/EBITDA | 41.22 - 57.25 | 49.84 | -0.0% |
| EPV | 126.42 - 202.04 | 164.23 | 229.4% |
| DDM - Stable | 33.75 - 83.80 | 58.77 | 17.9% |
| DDM - Multi | 42.24 - 81.85 | 55.74 | 11.8% |
| Market Cap (mil) | 61,683.80 |
| Beta | 1.31 |
| Outstanding shares (mil) | 1,237.14 |
| Enterprise Value (mil) | 73,700.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.75% |
| Cost of Debt | 4.68% |
| WACC | 7.73% |