/
DCF Valuation
Base-case fair value
$96.24
Intrinsic $128.32 · 25% MOS
Base-case summary
Our base-case DCF for Sunoco LP (SUN) projects 10 years of free cash flow growth at 16.1% for years 1–5 and 8.1% for years 6–10, anchored to 16.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $815M in trailing free cash flow, this produces an intrinsic value of $128.32 per share. A 25% safety margin gives a fair value of $96.24.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$815M
Cash & equivalents
$718M
Total debt
$16.0B
Shares outstanding
137M