investorscraft@gmail.com

Intrinsic ValueSuncor Energy Inc. (SU)

Previous Close$52.97
Intrinsic Value
Upside potential
Previous Close
$52.97

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 operating primarily in Canada, with a diversified portfolio spanning oil sands development, conventional and offshore oil production, refining, and marketing. The company’s core revenue model is built on upstream exploration and production, complemented by midstream and downstream operations, including refining crude oil into petroleum products and retail fuel distribution under brands like Petro-Canada. Suncor’s vertically integrated structure provides resilience against commodity price volatility, allowing it to capture value across the energy supply chain. As one of the largest players in the Canadian oil sands sector, Suncor holds a competitive advantage through long-life reserves, technological expertise in extraction, and strategic infrastructure ownership. The company also maintains a strong retail presence with over 1,800 Petro-Canada locations, reinforcing its market position as a domestic energy leader. In a transitioning energy landscape, Suncor has emphasized operational efficiency and cost discipline while investing in lower-carbon initiatives, positioning itself as a pragmatic player balancing traditional energy demand with evolving sustainability expectations.

Revenue Profitability And Efficiency

In FY 2024, Suncor reported robust revenue of $54.9 billion, supported by stable production volumes and refining margins. Net income reached $6.0 billion, translating to diluted EPS of $4.73, reflecting disciplined cost management and operational efficiency. Operating cash flow of $16.0 billion underscores the company’s ability to generate substantial liquidity, while capital expenditures of $6.5 billion indicate sustained investment in core assets and growth projects.

Earnings Power And Capital Efficiency

Suncor’s earnings power is evident in its strong cash flow generation, which funds both reinvestment and shareholder returns. The company’s integrated model enhances capital efficiency, as downstream operations provide a hedge against upstream volatility. With a focus on high-return projects and operational synergies, Suncor maintains a balanced approach to capital allocation, prioritizing sustainable free cash flow.

Balance Sheet And Financial Health

Suncor’s balance sheet remains solid, with $3.5 billion in cash and equivalents against total debt of $14.7 billion. The company’s leverage is manageable, supported by strong cash flow coverage. Prudent financial management has enabled consistent dividend payments and opportunistic share buybacks, reinforcing its commitment to shareholder returns while maintaining flexibility for strategic investments.

Growth Trends And Dividend Policy

Suncor has demonstrated a commitment to disciplined growth, focusing on optimizing existing assets and selectively expanding production capacity. The company’s dividend policy is robust, with an annual payout of $1.60 per share, reflecting confidence in its cash flow stability. Shareholder returns are further supported by a history of buybacks, aligning with its capital return framework.

Valuation And Market Expectations

Suncor’s valuation reflects its position as a cash-generative energy leader, trading at metrics in line with integrated peers. Market expectations hinge on sustained operational execution, commodity price stability, and progress in cost efficiency initiatives. The company’s ability to navigate energy transition risks while delivering returns remains a key focus for investors.

Strategic Advantages And Outlook

Suncor’s strategic advantages include its integrated operations, long-life reserves, and strong retail network. The outlook remains cautiously optimistic, with emphasis on operational excellence and balanced energy transition investments. While macroeconomic and regulatory uncertainties persist, the company’s resilient business model positions it to adapt to evolving market conditions while delivering shareholder value.

Sources

Company filings (10-K), investor presentations, 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