EN DE

SunocoCorp LLC (SUNC) Fair Value & Analysis

Energy · US · Market cap $3.8B · ISIN US86765Q1067

What is SunocoCorp LLC really worth?

SL SunocoCorp LLC logo SunocoCorp LLC SUNC · US
Price$77.85
Fair Value$233.55
Upside+200.0%
Quality31/100

Below-average quality, trading 67% below our fair value of $233.55.

Watch SunocoCorp LLC for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

generates free cash flow
Ranks above peers (8/13)

Risks

!Mixed Growth (revenue YoY +11.1 %/yr)
!Thin margins · 1.2% net margin
!Narrow moat 36/100
!Evidence only low, so the estimate is less certain

For context

·5.97% dividend yield
Evidence: Low Range $166.95 – $315.94

Fair value as of: Aug 19, 2026

From 16 valuation models · updated 16 days ago

Fair value updated Aug 19, 2026, revised from $274.21 to $233.55 (−14.8%) since Aug 13, 2026. Share price +6.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The large discount to fair value meets weak quality (31/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($166.95). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range ($166.95 to $315.94) leaves room in how you read the outcome.

Price vs Fair Value (10 months)

$78.63 $45.83 Fair Value $233.55 Nov 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 19, 2026.

How to read this chart

10‑month range $45.83 – $78.63 · fair‑value band $166.95 – $315.94 · the $77.85 price screens below the $233.55 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

SunocoCorp LLC (SUNC) currently trades at $77.85, while our model-based Fair Value estimate is $233.55, implying the stock looks roughly 66.7% undervalued today. The Quality Score stands at 31/100 (below-average quality), in the Energy sector. Bull case: the Multiples group reads highest at a median of $205.62 per share, and 14 of the 16 models we run sit above the $77.85 price. Bear case: the Asset-Based group reads lowest at $32.98, and 2 of the 16 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, SunocoCorp LLC generated revenue of $30.7B at a net margin of 1.2%. Revenue grew 106.4% year over year. It earns a return on equity of 8.8%. Net debt stands at $15.2B. Fundamentals as of Aug 19, 2026

Our scenario range runs from $166.95 (bear case) to $315.94 (bull case); at $77.85, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 71% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at −46% fair-value upside, at 200%, SUNC screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $3.63 per share, which is 1.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence $127.84 $168.28 $240.86 76
Growth DCF $132.52 $171.48 $236.02 73
Owner Earnings $36.35 $43.32 $55.83 72
All 16 models by family
DCF Models
FCF DCF best evidence $127.84 $168.28 $240.86 76
Owner Earnings $36.35 $43.32 $55.83 72
5Y Revenue Exit $151.84 $220.95 $321.53 67
5Y EBITDA Exit $134.06 $190.17 $264.51 70
10Y Revenue Exit $137.14 $186.84 $240.78 63
10Y EBITDA Exit $130.71 $168.24 $208.07 64
Earnings-Based
EPV $164.84 $188.13 $208.23 70
Dividend Discount
Gordon GGM $112.00 $122.06 $137.28 67
DDM Multi-Stage $112.00 $138.40 $174.43 65
Multiples
EV/EBIT $152.54 $197.62 $242.71 63
EV/EBITDA $158.54 $205.62 $252.70 64
EV/Revenue $181.39 $251.72 $322.05 51
Asset-Based
NCAV (Graham) $24.61 $32.98 $49.23 51
Growth DCF
Growth DCF $132.52 $171.48 $236.02 73
Rev-Margin DCF $151.84 $223.63 $310.87 67
Economic Profit
ROIC Compounder $164.84 $191.84 $217.09 67

Widest divergence: Multiples ($205.62) versus Asset-Based ($32.98). Highest evidence: FCF DCF (76).

Notify me when SUNC reaches fair value

Put SUNC on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 8.7
P/S ratio 0.11 TTM
EPS (TTM) $9.00 price ÷ EPS = P/E 8.7
Dividend yield 6.0% payout 51.6%
Net margin 0.0% FY2025
Return on equity 8.8% TTM
More key figures
Profitability
Return on assets (EBIT) 1.7% avg 4y
Operating margin 8.1% TTM
Growth
Revenue (TTM) $30.7B TTM
Revenue growth (YoY) +106% 3y avg +904%
Balance sheet & cash flow
Free cash flow $615M FY2025
Net debt $15.2B FY2025 · ≈ 24.7 yrs of FCF

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 31/100

Of which business quality 32 · Market factors (momentum, volatility) 83

Profitability 25
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 32
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 48
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

SunocoCorp LLC engages in energy infrastructure and distribution of motor fuels in North America, the Greater Caribbean, and Europe. It operates through four segments: Fuel Distribution, Pipeline Systems, Terminals, and Refinery. Its midstream operations include a network of approximately 14,000 miles of pipeline and 160 terminals.

Full company description

SunocoCorp LLC engages in energy infrastructure and distribution of motor fuels in North America, the Greater Caribbean, and Europe. It operates through four segments: Fuel Distribution, Pipeline Systems, Terminals, and Refinery. Its midstream operations include a network of approximately 14,000 miles of pipeline and 160 terminals. It distributes its fuel to partner-branded retail locations, as well as to independent dealers and commercial customers. credit card processing, car washes, lottery, and other services. The company was incorporated in 1886 and is based in Dallas, Texas. SunocoCorp LLC operates as a subsidiary of Energy Transfer LP.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2002 – FY2025 · reported fiscal years

SunocoCorp LLC reported revenue of $25.2B in FY2025 versus $118M in FY2002, a compound +26.2%/yr. Reported net income was −$5.0M in FY2025.

Growth Quality 61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$25.2B
Latest YoY
+11.1%
Avg. revenue growth/yr (23Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+26.2%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +26.2%/yr
FY02 $118M
FY03 $24.9M
FY23 $23.1B
FY24 $22.7B
FY25 $25.2B
Net income
FY16 $55.1M
FY17 $86.8M
FY23 $394M
FY24 $874M
FY25 −$5.0M

Watch SUNC: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "SunocoCorp LLC Fair Value". https://www.fairvalue-calculator.com/stock/SUNC

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas Midstream · 89 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 31 · Bottom 25%
Fair Value upside +200% · Top 25%
Return on equity (TTM) 9% · Below median
Return on assets 3% · Below median
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 8% · Below median
Revenue growth 106% · Top 25%
Dividend yield (TTM) 6.0% · Above median

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 8.7× · Cheaper than 75% of peers
P/B 1.51× · Cheaper than median
P/S (TTM) 0.13× · Cheaper than 75% of peers
P/FCF 6.2× · Cheaper than median
EV/EBITDA 1.3× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 0
FUTURE100 · sector 44
PAST35 · sector 42
HEALTH0 · sector 54
DIVIDEND100 · sector 80

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $50.72 $35.83 −29%
The Williams Companies, Inc WMB $74.41 $11.73 −84%
Enterprise Products Partners L.P. EPD $39.02 $20.94 −46%
TC Energy Corporation TRP C$88.72 C$24.53 −72%
Kinder Morgan, Inc KMI $32.02 $10.92 −66%
Energy Transfer LP, ET $21.31 $11.45 −46%
MPLX LP owns and MPLX $59.25 $36.42 −39%
ONEOK, Inc OKE $95.69 $58.62 −39%
Targa Resources Corp TRGP $286.91 $79.61 −72%
Cheniere Energy, Inc LNG $280.80 $199.99 −29%

Compare SunocoCorp LLC with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is SunocoCorp LLC (SUNC) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of $233.55 versus a price of $77.85, about +200% upside (undervalued).
What is the fair value of SUNC?
Our model-based fair value for SunocoCorp LLC is $233.55 (as of Aug 19, 2026), built from audited fundamentals. The current price: $77.85.
What is the quality score of SUNC?
SunocoCorp LLC has a Quality Score of 31/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of SunocoCorp LLC (SUNC)?
SunocoCorp LLC reported trailing-twelve-month revenue of about $30.7B (latest available figure, as of Aug 19, 2026).
What is the net profit margin of SUNC?
The net profit margin of SunocoCorp LLC is about 1.2%, meaning it keeps roughly 1.2% of revenue as net income. Based on the latest reported figures.
Does SunocoCorp LLC pay a dividend?
SunocoCorp LLC currently shows a dividend yield of about 5.97% relative to its recent price (as of Aug 19, 2026).
Free · no account needed

Watch SunocoCorp LLC in the live analysis

One click puts SunocoCorp LLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.