Discounted Cash Flow
Sunoco L.P. LP
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $8.3b | $-406.0m | $122.0m | -4.9% | — |
| 2017 | $11.7b (41.3%) | $149.0m (136.7%) | $33.0m (-73.0%) | 1.3% (126.0%) | — |
| 2018 | $17.0b (45.0%) | $-207.0m (-238.9%) | $-587.0m (-1878.8%) | -1.2% (-195.8%) | — |
| 2019 | $16.6b (-2.3%) | $313.0m (251.2%) | $-148.0m (74.8%) | 1.9% (254.8%) | — |
| 2020 | $10.7b (-35.5%) | $212.0m (-32.3%) | $378.0m (355.4%) | 2.0% (5.0%) | — |
| 2021 | $17.6b (64.3%) | $524.0m (147.2%) | $386.0m (2.1%) | 3.0% (50.4%) | — |
| 2022 | $25.7b (46.2%) | $475.0m (-9.4%) | $375.0m (-2.8%) | 1.8% (-38.0%) | — |
| 2023 | $23.1b (-10.3%) | $394.0m (-17.1%) | $385.0m (2.7%) | 1.7% (-7.5%) | — |
| 2024 | $22.7b (-1.6%) | $866.0m (119.8%) | $205.0m (-46.8%) | 3.8% (123.4%) | — |
| 2025 | $25.2b (11.1%) | $527.0m (-39.1%) | $615.0m (200.0%) | 2.1% (-45.2%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.