Find out why Sunoco's 21.4% return over the last year is lagging behind its peers.
A Discounted Cash Flow model takes projected future cash flows and discounts them back to today using a required rate of return, to estimate what the business might be worth right now.
For Sunoco, the model used is a 2 Stage Free Cash Flow to Equity approach. The latest twelve month free cash flow is about $788.6 million. Analyst and extrapolated projections used in the model run out to 2035, with forecast free cash flow for 2030 of $1,994 million, all expressed in US$. Simply Wall St notes that analysts typically provide estimates out to around five years, and cash flows beyond that are extrapolated based on earlier trends.
Putting these cash flow projections together, the DCF model arrives at an estimated intrinsic value of about $255.84 per share. Compared with the current share price of $64.73, this implies a 74.7% discount, which points to the stock being assessed as materially undervalued under this set of assumptions.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Sunoco is undervalued by 74.7%. Track this in your watchlist or portfolio, or discover 54 more high quality undervalued stocks.
For profitable companies, the P/E ratio is a useful yardstick because it links what you pay per share to the earnings the business is already generating. It helps you see how much the market is willing to pay for each dollar of profit.
What counts as a "normal" P/E is shaped by expectations and risk. Higher expected earnings growth or lower perceived risk can justify a higher P/E, while slower growth or higher uncertainty usually points to a lower, more cautious multiple.
Sunoco currently trades on a P/E of 28.31x. That sits above the Oil and Gas industry average of 15.94x, and below the peer group average of 44.58x. Simply Wall St also calculates a proprietary Fair Ratio of 30.04x, which reflects factors such as Sunoco's earnings profile, industry, profit margins, market cap and risk characteristics.
This Fair Ratio is more tailored than a simple comparison with peers or the industry, because it adjusts for company specific traits rather than assuming all energy names deserve the same multiple. Since Sunoco's current P/E of 28.31x is below the Fair Ratio of 30.04x, the shares screen as modestly undervalued on this metric.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 20 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation, so meet Narratives, a simple tool on Simply Wall St's Community page that lets you set a story for Sunoco, link that story to your own revenue, earnings and margin assumptions, translate those into a fair value, and then compare that fair value with the current price to decide whether the stock looks attractive or expensive. Each Narrative updates as new news or earnings arrive. For example, one investor might build a Sunoco view that lines up closely with the analyst consensus fair value of about US$65.88, while another might plug in more conservative revenue growth, profit margins closer to 2.40%, and a lower future P/E of 8.74x, ending up with a very different fair value, yet both using the same structured framework to connect story, forecast and price.
Do you think there's more to the story for Sunoco? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com
Contact Us
Contact Number :+852 3852 8500
English