As of 2026-06-09, the Intrinsic Value of Sunoco LP (SUN) is 72.21 USD. This SUN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.49 USD, the upside of Sunoco LP is 10.30%.
The range of the Intrinsic Value is 7.76 - 2,588.37 USD
Based on its market price of 65.49 USD and our intrinsic valuation, Sunoco LP (SUN) is undervalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.76 - 2,588.37 | 72.21 | 10.3% |
| DCF (Growth 10y) | 22.65 - 3,087.46 | 100.06 | 52.8% |
| DCF (EBITDA 5y) | 11.11 - 50.18 | 29.28 | -55.3% |
| DCF (EBITDA 10y) | 24.28 - 105.13 | 57.28 | -12.5% |
| Fair Value | 117.66 - 117.66 | 117.66 | 79.67% |
| P/E | 64.10 - 92.46 | 78.75 | 20.2% |
| EV/EBITDA | 10.98 - 69.51 | 29.37 | -55.2% |
| EPV | (4.64) - 103.96 | 49.66 | -24.2% |
| DDM - Stable | 61.18 - 688.82 | 375.00 | 472.6% |
| DDM - Multi | 87.96 - 706.67 | 151.54 | 131.4% |
| Market Cap (mil) | 13,413.66 |
| Beta | -0.22 |
| Outstanding shares (mil) | 204.82 |
| Enterprise Value (mil) | 26,627.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.50% |
| Cost of Debt | 12.91% |
| WACC | 9.12% |