US · SUNC
SunocoCorp LLC
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Dallas, TX 75225
- Website
- launchpadcadenza.com
Price · as of 2025-12-31
$65.97
Market cap 2.57B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $35.33 | -46.45% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | |||||
| 2025 | $59.87 | $0.00 | $35.33 |
AI valuation
Our deep-learning model estimates SunocoCorp LLC's (SUNC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $65.97
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
$35.33
-46.45% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SUNC | SunocoCorp LLC | $65.97 | 2.57B | — | — | -46% | — | -616.87 | 1.22 | 0.12 | 11.32 | — | -1.06 | 8.35% | 3.69% | 1.83% | — | — | — | 6.35 | 1.65 | 1.38 | 0.72 | 9.41 | — | — | — | 19.94% | 0.30 | — | 0.00% | 0.00% | 0.00% | 19.70 | 29.76 | 0.73 | 1.15 |
| KNTK | Kinetik Holdings Inc. | $45.49 | 2.91B | +71% | -50% | — | +66% | 5.53 | -5.14 | 1.65 | 5.77 | 3.50 | -2.59 | 18.39% | 9.35% | 10.10% | -29.70% | 7.58% | 7.56% | -7.05 | 0.71 | 0.54 | 0.54 | 3.34 | 15784.00% | 1898.00% | 6713.00% | 20.78% | 3.66 | 30.45% | 6.66% | 36.80% | 6.66% | 41.76 | 11.40 | 3.90 | 0.59 |
| SOBO | South Bow Corporation | $32.21 | 6.71B | -7% | -61% | -37% | -35% | 15.99 | 1.84 | 2.27 | 9.63 | — | 1.84 | 70.66% | 35.14% | 14.91% | 11.04% | 6.84% | 2.58% | 2.19 | 1.92 | 1.25 | 0.94 | 5.06 | -2864.00% | 574.00% | -4778.00% | 8.06% | 0.29 | 4.70% | 0.00% | 0.00% | 8.15% | 13.60 | 26.14 | 4.78 | 0.78 |
About SunocoCorp LLC
SunocoCorp LLC operates as an energy infrastructure and fuel distribution company. The company was incorporated in 2000 and is based in Dallas, Texas.
- CEO
- Joseph Kim
- Employees
- 0
- Beta
- 0.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $65.97) − 1 = — (DCF, example).