FMP

FMP

Enter

SU - Suncor Energy Inc.

photo-url-https://images.financialmodelingprep.com/symbol/SU.png

Suncor Energy Inc.

SU

NYSE

Suncor Energy Inc. operates as an integrated energy company. The company primarily focuses on developing petroleum resource basins in Canada's Athabasca oil sands; explores, acquires, develops, produces, transports, refines, and markets crude oil in Canada and internationally; markets petroleum and petrochemical products under the Petro-Canada name primarily in Canada. It operates through Oil Sands; Exploration and Production; Refining and Marketing; and Corporate and Eliminations segments. The Oil Sands segment recovers bitumen from mining and in situ operations, and upgrades it into refinery feedstock and diesel fuel, or blends the bitumen with diluent for direct sale to market. The Exploration and Production segment is involved in offshore operations off the east coast of Canada and in the North Sea; and operating onshore assets in Libya and Syria. The Refining and Marketing segment refines crude oil and intermediate feedstock into various petroleum and petrochemical products; and markets refined petroleum products to retail, commercial, and industrial customers through its other retail sellers. The Corporate and Eliminations segment operates four wind farms in Ontario and Western Canada. The company also markets and trades in crude oil, natural gas, byproducts, refined products, and power. The company was formerly known as Suncor Inc. and changed its name to Suncor Energy Inc. in April 1997. Suncor Energy Inc. was founded in 1917 and is headquartered in Calgary, Canada.

35.87 USD

0.91 (2.54%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

17.83B

28.3B

42.18B

35.5B

39.68B

49.97B

62.92B

79.24B

99.78B

125.64B

Revenue %

-

58.67

49.07

-15.85

11.79

25.92

25.92

25.92

25.92

Ebitda

3.23B

8.95B

16.11B

12.88B

11.45B

15.3B

19.26B

24.26B

30.55B

38.47B

Ebitda %

18.1

31.64

38.2

36.28

28.85

30.61

30.61

30.61

30.61

Ebit

-2.31B

4.72B

9.53B

7.84B

6.42B

6.45B

8.13B

10.24B

12.89B

16.23B

Ebit %

-12.97

16.69

22.59

22.09

16.18

12.92

12.92

12.92

12.92

Depreciation

5.54B

4.23B

6.58B

5.04B

5.03B

8.84B

11.14B

14.02B

17.66B

22.24B

Depreciation %

31.07

14.95

15.6

14.19

12.67

17.7

17.7

17.7

17.7

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

1.36B

1.59B

1.43B

1.25B

2.52B

2.65B

3.34B

4.21B

5.3B

6.67B

Total Cash %

7.64

5.63

3.39

3.52

6.35

5.31

5.31

5.31

5.31

Receivables

2.81B

3.37B

4.56B

4.86B

4.17B

6.26B

7.89B

9.93B

12.5B

15.75B

Receivables %

15.75

11.91

10.82

13.68

10.5

12.53

12.53

12.53

12.53

Inventories

2.62B

2.97B

3.67B

3.88B

3.65B

5.39B

6.79B

8.55B

10.77B

13.56B

Inventories %

14.67

10.5

8.69

10.93

9.19

10.8

10.8

10.8

10.8

Payable

3.39B

4.7B

5.91B

5.59B

5.9B

8.02B

10.1B

12.71B

16.01B

20.16B

Payable %

18.99

16.62

14

15.75

14.87

16.05

16.05

16.05

16.05

Cap Ex

-2.84B

-3.29B

-3.7B

-4.21B

-4.69B

-6B

-7.55B

-9.51B

-11.98B

-15.08B

Cap Ex %

-15.92

-11.64

-8.78

-11.87

-11.81

-12

-12

-12

-12

Weighted Average Cost Of Capital

Price

35.87

Beta

Diluted Shares Outstanding

1.27B

Costof Debt

4.72

Tax Rate

After Tax Cost Of Debt

3.47

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

10.62B

Total Equity

45.59B

Total Capital

56.21B

Debt Weighting

18.9

Equity Weighting

81.1

Wacc

8.64

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

17.83B

28.3B

42.18B

35.5B

39.68B

49.97B

62.92B

79.24B

99.78B

125.64B

Ebitda

3.23B

8.95B

16.11B

12.88B

11.45B

15.3B

19.26B

24.26B

30.55B

38.47B

Ebit

-2.31B

4.72B

9.53B

7.84B

6.42B

6.45B

8.13B

10.24B

12.89B

16.23B

Tax Rate

26.52

26.52

26.52

26.52

26.52

26.52

26.52

26.52

26.52

26.52

Ebiat

-1.64B

3.49B

7.02B

6.14B

4.72B

4.78B

6.02B

7.58B

9.55B

12.02B

Depreciation

5.54B

4.23B

6.58B

5.04B

5.03B

8.84B

11.14B

14.02B

17.66B

22.24B

Receivables

2.81B

3.37B

4.56B

4.86B

4.17B

6.26B

7.89B

9.93B

12.5B

15.75B

Inventories

2.62B

2.97B

3.67B

3.88B

3.65B

5.39B

6.79B

8.55B

10.77B

13.56B

Payable

3.39B

4.7B

5.91B

5.59B

5.9B

8.02B

10.1B

12.71B

16.01B

20.16B

Cap Ex

-2.84B

-3.29B

-3.7B

-4.21B

-4.69B

-6B

-7.55B

-9.51B

-11.98B

-15.08B

Ufcf

-972.83M

4.82B

9.22B

6.15B

6.29B

5.9B

8.66B

10.9B

13.73B

17.29B

Wacc

8.64

8.64

8.64

8.64

8.64

Pv Ufcf

5.43B

7.34B

8.5B

9.86B

11.42B

Sum Pv Ufcf

42.55B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.64

Free Cash Flow T1

17.64B

Terminal Value

265.71B

Present Terminal Value

175.59B

Intrinsic Value

Enterprise Value

218.15B

Net Debt

8.1B

Equity Value

210.05B

Diluted Shares Outstanding

1.27B

Equity Value Per Share

165.26

Projected DCF

165.26 0.783%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep