The Discounted Cash Flow (DCF) valuation of Sunoco LP (SUN) is 73.67 USD. With the latest stock price at 53.81 USD, the upside of Sunoco LP based on DCF is 36.9%.
Based on the latest price of 53.81 USD and our DCF valuation, Sunoco LP (SUN) is a buy. buying SUN stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 54.56 - 101.95 | 73.67 |
| Upside | 1.4% - 89.5% | 36.9% |