SU.TO
Suncor Energy Inc
Price:  
44.12 
CAD
Volume:  
8,491,142.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SU.TO Intrinsic Value

74.50 %
Upside

As of 2024-02-22, the Intrinsic Value of Suncor Energy Inc (SU.TO) is 76.99 CAD. This SU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.12 CAD, the upside of Suncor Energy Inc is 74.50%.

The range of the Intrinsic Value is 64.21 - 95.82 CAD

44.12 CAD
Stock Price
76.99 CAD
Intrinsic Value
Intrinsic Value Details

SU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.21 - 95.82 76.99 74.5%
DCF (Growth 10y) 69.20 - 99.64 81.58 84.9%
DCF (EBITDA 5y) 44.29 - 63.81 56.81 28.8%
DCF (EBITDA 10y) 56.35 - 77.09 68.48 55.2%
Fair Value 36.36 - 36.36 36.36 -17.58%
P/E 31.32 - 56.84 45.31 2.7%
EV/EBITDA 35.06 - 57.07 48.67 10.3%
EPV 99.94 - 129.32 114.63 159.8%
DDM - Stable 42.61 - 79.57 61.09 38.5%
DDM - Multi 44.17 - 63.73 52.14 18.2%

SU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 57,136.28
Beta 0.82
Outstanding shares (mil) 1,295.02
Enterprise Value (mil) 70,131.28
Market risk premium 5.10%
Cost of Equity 9.30%
Cost of Debt 4.84%
WACC 8.06%