investorscraft@gmail.com

Intrinsic ValueSuncor Energy Inc. (SU.TO)

Previous Close$71.97
Intrinsic Value
Upside potential
Previous Close
$71.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Suncor Energy Inc. is a leading integrated energy company with a diversified portfolio spanning oil sands development, exploration and production, refining, and marketing. The company’s core operations are anchored in Canada’s Athabasca oil sands, where it extracts bitumen through mining and in situ methods, upgrading it into refinery feedstock or diesel fuel. Suncor also operates internationally, with offshore assets in Canada’s east coast, the North Sea, and onshore assets in Libya and Syria. Its refining and marketing segment, operating under the Petro-Canada brand, refines crude oil into petroleum and petrochemical products, serving retail, commercial, and industrial customers across Canada. Additionally, Suncor engages in wind energy through four farms in Ontario and Western Canada, reflecting a strategic nod to renewable energy. The company’s integrated model provides resilience against commodity price volatility, while its Petro-Canada retail network ensures downstream revenue stability. Suncor’s scale and vertical integration position it as a key player in North America’s energy sector, with a focus on operational efficiency and sustainability initiatives.

Revenue Profitability And Efficiency

Suncor reported revenue of CAD 54.88 billion for the fiscal year, with net income reaching CAD 6.02 billion, reflecting robust profitability. The company’s diluted EPS stood at CAD 4.72, supported by strong operational cash flow of CAD 15.96 billion. Capital expenditures totaled CAD 6.48 billion, indicating sustained investment in growth and maintenance. These metrics underscore Suncor’s ability to generate substantial cash flows while maintaining disciplined capital allocation.

Earnings Power And Capital Efficiency

Suncor’s earnings power is evident in its ability to deliver consistent profitability despite fluctuating oil prices. The company’s operating cash flow of CAD 15.96 billion highlights its capacity to fund operations and growth initiatives. With a focus on capital efficiency, Suncor balances reinvestment in its core assets with shareholder returns, as seen in its dividend payments and strategic projects.

Balance Sheet And Financial Health

Suncor maintains a solid balance sheet with CAD 3.48 billion in cash and equivalents and total debt of CAD 14.69 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial health is further reinforced by a market capitalization of CAD 60.68 billion, reflecting investor confidence in its integrated business model and long-term stability.

Growth Trends And Dividend Policy

Suncor has demonstrated a commitment to shareholder returns, with a dividend per share of CAD 2.23. The company’s growth is driven by its oil sands operations and strategic investments in refining and renewable energy. While oil prices remain a key variable, Suncor’s diversified operations and focus on efficiency position it for sustainable growth.

Valuation And Market Expectations

With a market cap of CAD 60.68 billion and a beta of 1.22, Suncor is viewed as a relatively stable investment within the volatile energy sector. The company’s valuation reflects its integrated operations and ability to generate consistent cash flows. Market expectations are likely tied to oil price trends and Suncor’s execution on cost control and sustainability initiatives.

Strategic Advantages And Outlook

Suncor’s strategic advantages include its integrated operations, strong retail presence under the Petro-Canada brand, and investments in renewable energy. The company is well-positioned to navigate energy transition challenges while capitalizing on its core oil sands assets. The outlook remains positive, contingent on commodity prices and Suncor’s ability to maintain operational efficiency and adapt to evolving market conditions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount