Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
HF Sinclair
DINO
HF Sinclair
HF Sinclair Corp: A Nuanced Investment Case
ST
StickmanCyborg
Not Invested
Community Contributor
Published
03 Jan 25
Updated
08 Jan 25
8
Set Fair Value
0
votes
Share
StickmanCyborg
's Fair Value
US$98.48
54.7% undervalued
intrinsic discount
08 Jan
US$44.64
Loading
1Y
-9.0%
7D
3.2%
Author's Valuation
US$98.5
54.7% undervalued
intrinsic discount
StickmanCyborg's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
StickmanCyborg
's
Fair Value
US$98.5
54.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-328m
45b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$44.7b
Earnings US$2.2b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.63%
Oil and Gas revenue growth rate
7.62%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.32%
Calculation
US$2.24b
Earnings '30
x
15.00x
PE Ratio '30
=
US$33.54b
Market Cap '30
US$33.54b
Market Cap '30
/
169.34m
No. shares '30
=
US$198.06
Share Price '30
US$198.06
Share Price '30
Discounted to 2025 @ 15.00% p.a.
=
US$98.47
Fair Value '25
