
HF Sinclair Corp
NYSE:DINO

Intrinsic Value
The intrinsic value of one
DINO
stock under the Base Case scenario is
64.54
USD.
Compared to the current market price of 35.45 USD,
HF Sinclair Corp
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
HF Sinclair Corp
Fundamental Analysis


Revenue & Expenses Breakdown
HF Sinclair Corp
Balance Sheet Decomposition
HF Sinclair Corp
Current Assets | 5B |
Cash & Short-Term Investments | 547m |
Receivables | 1.4B |
Other Current Assets | 3.1B |
Non-Current Assets | 11.6B |
PP&E | 6.9B |
Intangibles | 3.9B |
Other Non-Current Assets | 794m |
Free Cash Flow Analysis
HF Sinclair Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
HF Sinclair Corp
Revenue
|
35B
USD
|
Cost of Revenue
|
-29.9B
USD
|
Gross Profit
|
5.1B
USD
|
Operating Expenses
|
-4.7B
USD
|
Operating Income
|
342m
USD
|
Other Expenses
|
-172m
USD
|
Net Income
|
170m
USD
|
DINO Profitability Score
Profitability Due Diligence
HF Sinclair Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
HF Sinclair Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
DINO Solvency Score
Solvency Due Diligence
HF Sinclair Corp's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
HF Sinclair Corp's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DINO Price Targets Summary
HF Sinclair Corp
According to Wall Street analysts, the average 1-year price target for
DINO
is 40.66 USD
with a low forecast of 29.29 USD and a high forecast of 52.97 USD.
Dividends
Current shareholder yield for DINO is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DINO
stock under the Base Case scenario is
64.54
USD.
Compared to the current market price of 35.45 USD,
HF Sinclair Corp
is
Undervalued by 45%.