As of 2025-07-03, the Intrinsic Value of Sunoco LP (SUN) is 72.56 USD. This SUN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.45 USD, the upside of Sunoco LP is 33.3%.

The range of the Intrinsic Value is 53.8 - 100.21 USD.

Is SUN undervalued or overvalued?

Based on its market price of 54.45 USD and our intrinsic valuation, Sunoco LP (SUN) is undervalued by 33.3%.

54.45 USD

Stock Price

72.56 USD

Intrinsic Value

Intrinsic Value Details

SUN Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	53.8 - 100.21	72.56	33.3%
DCF (Growth Exit 10Y)	61.15 - 106.2	79.48	46.0%
DCF (EBITDA Exit 5Y)	41.35 - 55.22	45.88	-15.7%
DCF (EBITDA Exit 10Y)	52.9 - 72.47	60.55	11.2%
Peter Lynch Fair Value	154.59 - 154.59	154.59	183.91%
P/E Multiples	76.63 - 113.78	95.39	75.2%
EV/EBITDA Multiples	9.9 - 31.29	18.25	-66.5%
Earnings Power Value	41.76 - 69.03	55.39	1.7%
Dividend Discount Model - Stable	33.99 - 68.15	51.07	-6.2%
Dividend Discount Model - Multi Stages	54.18 - 81.91	65.03	19.4%

SUN Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Cheniere Energy Inc	246.93 - 405.95	309.98	29.0%
Keyera Corp	27.25 - 102.35	46.56	4.5%
HollyFrontier Corp	33.41 - 77.4	48.12	32.2%
Parkland Corp	101.38 - 134.04	123.05	219.4%
Crestwood Equity Partners LP	46.09 - 123.07	71.09	151.6%
Gibson Energy Inc	8.1 - 107.89	23.52	-1.6%
World Fuel Services Corp	23.22 - 73.77	36.79	51.7%
REX American Resources Corp	72.89 - 135.09	93.24	81.4%
Crossamerica Partners LP	47.73 - 69.85	58.00	176.2%
NGL Energy Partners LP	4.51 - 61.35	17.31	299.7%

SUN Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	7,423
Beta	0.71
Outstanding shares (mil)	136
Enterprise Value (mil)	14,924

Market risk premium	5.1%
Cost of Equity	10.95%
Cost of Debt	7%
WACC	8.7%