Sunoco LP (SUN) intrinsic value & 10-year financials
Sunoco LP (SUN) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 5.4% a year to $25.2B.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $73.26
- Revenue (FY2025)
- $25.2B
- Revenue growth (10-yr CAGR)
- 5.4%
- Free cash flow (FY2025)
- —
SUN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $25.2B | $527.0M | — | — | 3.7% | — |
| FY2024 | $22.7B | $866.0M | — | — | 3.5% | — |
| FY2023 | $23.1B | $394.0M | — | — | 2.8% | — |
| FY2022 | $25.7B | $475.0M | — | $375.0M | 2.6% | — |
| FY2021 | $17.6B | $524.0M | — | $386.0M | 4.3% | — |
| FY2020 | $10.7B | $212.0M | — | $378.0M | 3.9% | — |
| FY2019 | $16.6B | $313.0M | — | $287.0M | 2.8% | — |
| FY2018 | $17.0B | -$207.0M | — | $344.0M | 2.0% | — |
| FY2017 | $11.7B | $149.0M | — | $200.0M | 2.0% | — |
| FY2016 | $15.7B | -$406.0M | — | $27.0M | -1.6% | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Sunoco LP has demonstrated mature, steady growth, with revenue compounding at 5.4% annually over the past decade.
Sunoco LP 10-year average ROIC is N/A; capital efficiency cannot be assessed from the available history.
Over the decade, Sunoco LP shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Sunoco LP is modeled at 5.4% normalized earnings growth with a 5.1% bond-yield adjustment.