Hf Sinclair Corp. (DINO) intrinsic value & 10-year financials
Hf Sinclair Corp. (DINO) has a Graham intrinsic value of $9.99 per share. At $125.29 on Oct 17, 2026, the stock trades 1154% above that value. Over the last 7 fiscal years revenue grew 19.2% a year to $26.9B, with an average return on invested capital of 8.9%.
- Graham intrinsic value
- $9.99
- Share price (Oct 17, 2026)
- $125.29
- Price vs Graham value
- 1154% above
- Market cap
- $23.4B
- Revenue (FY2025)
- $26.9B
- Revenue growth (7-yr CAGR)
- 19.2%
- ROIC (10-yr avg)
- 8.9%
- Free cash flow (FY2025)
- $866.0M
DINO 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $26.9B | $579.0M | $3.08 | $866.0M | 3.5% | 6.5% |
| FY2024 | $28.6B | $177.0M | $0.91 | $640.0M | 0.9% | 1.9% |
| FY2023 | $32.0B | $1.6B | $8.29 | $1.9B | 6.9% | 15.0% |
| FY2022 | $38.2B | $2.9B | $14.28 | $3.3B | 10.6% | 31.6% |
| FY2021 | $18.4B | $558.3M | $3.39 | -$318.4M | 4.1% | 7.2% |
| FY2020 | $11.2B | -$601.4M | -$3.72 | $187.1M | -6.6% | -8.7% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
HF Sinclair Corp revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
HF Sinclair Corp returns on capital have been average, hovering around 12.4% ROIC over the decade.
HF Sinclair Corp capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, HF Sinclair Corp is modeled at -2.4% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $9.99 per share.