Loading institutional data...
Loading institutional data...
Held by 291 of 5,944 reporting institutions (94th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $78.81 today, the market must believe free cash flow compounds 24.5%/yr for a decade (off $402M normalized FCF).
The market's 24.5% is more conservative than its 9-yr track record.
2-stage DCF · 0.19B shares (market data) · net debt $12.5B
mean 79.1% · volatility σ 149% · implied rate exceeded in 3/7 yrs
Central path = implied 24.5%/yr growth; shaded band = ±1σ (149%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.20B 100.0% | $22.69B 100.0% | $23.07B 100.0% | $25.73B 100.0% | $17.60B 100.0% | $10.71B 100.0% | $16.60B 100.0% | $16.99B 100.0% | $11.72B 100.0% | $9.99B 100.0% |
| Cost of Revenue | $22.41B 88.9% | $20.59B 90.8% | $21.70B 94.1% | $24.35B 94.6% | $16.25B 92.3% | $9.65B 90.1% | $15.38B 92.7% | $15.87B 93.4% | $10.62B 90.5% | $8.83B 88.4% |
| Cost of Products | — | — | — | — | — | — | — | — | $386.0M 3.3% | $363.0M 3.6% |
| Gross Profit | — | — | — | — | $1.35B 7.7% | $1.06B 9.9% | $1.22B 7.3% | $1.12B 6.6% | $1.11B 9.5% | $1.16B 11.6% |
| Selling, General & Admin | $296.0M 1.2% | $277.0M 1.2% | $126.0M 0.5% | $120.0M 0.5% | $109.0M 0.6% | $112.0M 1.0% | $136.0M 0.8% | $141.0M 0.8% | $140.0M 1.2% | $155.0M 1.6% |
| Total Operating Expenses | $24.27B 96.3% | $21.90B 96.5% | $22.43B 97.2% | $25.05B 97.4% | $601.0M 3.4% | $639.0M 6.0% | $752.0M 4.5% | $777.0M 4.6% | $879.0M 7.5% | $1.01B 10.1% |
| Operating Income | $935.0M 3.7% | $791.0M 3.5% | $635.0M 2.8% | $678.0M 2.6% | $749.0M 4.3% | $417.0M 3.9% | $464.0M 2.8% | $345.0M 2.0% | $229.0M 2.0% | $145.0M 1.5% |
| Interest Expense | $541.0M 2.1% | $391.0M 1.7% | $217.0M 0.9% | $182.0M 0.7% | $163.0M 0.9% | $175.0M 1.6% | $173.0M 1.0% | $144.0M 0.8% | $209.0M 1.8% | $189.0M 1.9% |
| Other Income (Expense), net | $83.0M 0.3% | $5.0M 0.0% | $7.0M 0.0% | $1.0M 0.0% | — | — | — | — | — | — |
| Pretax Income | — | — | — | — | — | $236.0M 2.2% | $296.0M 1.8% | $92.0M 0.5% | $20.0M 0.2% | -$16.0M -0.2% |
| Income Tax Expense | $62.0M 0.2% | $175.0M 0.8% | $36.0M 0.2% | $26.0M 0.1% | $30.0M 0.2% | $24.0M 0.2% | -$17.0M -0.1% | $34.0M 0.2% | -$306.0M -2.6% | -$72.0M -0.7% |
| Net Income | $527.0M 2.1% | $866.0M 3.8% | $394.0M 1.7% | $475.0M 1.8% | $524.0M 3.0% | $212.0M 2.0% | $313.0M 1.9% | -$207.0M -1.2% | $149.0M 1.3% | -$406.0M -4.1% |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
6/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Insufficient balance-sheet detail (needs retained earnings, working capital, equity).
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Earnings are backed by cash (FCF ≥ net income) — high quality. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; leverage rising year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on $615M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Reinvestment has been productive — operating income grew well per dollar put in. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $891M is below the $954M due within a year — relies on refinancing or operating cash flow. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-31 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~4.0% on $13.4B of debt.
Cash of $891M fully covers short-term debt of $17M.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 1.6× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 93.4 | 92.7 | 90.1 | 92.3 | 94.6 | 94.1 | 90.8 | 88.9 |
| Gross Profit | 6.6 | 7.3 | 9.9 | 7.7 | — | — | — | — |
| SG&A | 0.8 | 0.8 | 1.0 | 0.6 | 0.5 | 0.5 | 1.2 | 1.2 |
| Operating Income | 2.0 | 2.8 | 3.9 | 4.3 | 2.6 | 2.8 | 3.5 | 3.7 |
| Income Tax | 0.2 | -0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.8 | 0.2 |
| Net Income | -1.2 | 1.9 | 2.0 | 3.0 | 1.8 | 1.7 | 3.8 | 2.1 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on SUN: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Ranked against 238 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| XOM | $682.3B | 24.4× | — | 2.0× | -5.0% | — | 8.7% | 11.1% | 10.7% | — | 4,568 |
| SHEL | $545.2B | — | — | — | — | — | — | — | — | — | 1,521 |
| CVX | $391.2B | 31.9× | — | 2.1× | -6.8% | 42.8% | 6.5% | 6.6% | 6.6% | — | 4,121 |
| TTE | $202.1B | — | — | — | — | — | — | — | — | — | 951 |
| COP | $166.8B | 21.0× | — | 2.8× | 7.7% | 62.1% | 13.6% | 12.4% | 12.2% | — | 2,450 |
| PBR | $155.8B | — | — | — | — | — | — | — | — | — | 524 |
| MPC | $128.7B | 31.9× | 11.0× | 1.0× | -4.4% | 10.0% | 3.0% | 23.4% | 20.6% | 0.2× | 1,802 |
| VLO | $127.5B | 54.5× | 24.1× | 1.0× | -5.5% | 4.4% | 1.9% | 9.9% | 7.1% | 1.7× | 1,781 |
| BP | $117.0B | — | — | — | — | — | — | — | — | — | 1,220 |
| PSX | $111.3B | 25.4× | — | 0.8× | -7.5% | 12.3% | 3.3% | 15.1% | 14.6% | — | 2,041 |
| EQNR | $110.8B | — | — | — | — | — | — | — | — | — | 398 |
| WMB | $87.7B | 33.6× | 17.8× | 7.3× | 13.8% | — | 21.9% | 20.4% | 6.3% | 4.4× | 1,736 |
| EPD | $84.1B | — | 12.6× | 1.6× | -6.4% | 26.7% | 11.0% | — | — | 3.7× | 1,573 |
| EOG | $79.0B | 15.9× | 7.7× | 3.5× | -4.5% | — | 22.0% | 16.7% | 13.2% | 0.7× | 1,525 |
| SLB | $77.9B | 22.2× | — | 2.2× | -1.6% | — | 9.4% | 12.9% | 9.4% | — | 1,624 |
| ET | $72.5B | — | 9.8× | 0.8× | 3.5% | 25.8% | 5.2% | 9.0% | 3.8% | 4.8× | 1,244 |
| KMI | $69.7B | 22.9× | 14.2× | 4.1× | 12.2% | — | 18.0% | 9.8% | 4.8% | 4.5× | 1,745 |
| TRGP | $61.2B | 33.6× | 16.2× | 3.6× | 3.9% | 38.3% | 11.3% | 62.7% | 9.4% | 3.6× | 979 |
| TS | $60.6B | — | — | — | — | — | — | — | — | — | 248 |
| MPLX | $59.4B | — | — | 4.6× | 8.9% | — | 38.1% | — | — | — | 622 |
| LNG | $59.3B | 11.2× | 7.8× | 3.0× | 27.2% | — | 26.7% | 67.3% | 17.3% | 2.2× | 1,303 |
| OKE | $58.7B | 17.2× | 12.4× | 1.8× | 55.0% | 30.5% | 10.1% | 15.1% | 6.3% | 4.4× | 1,622 |
| OXY | $58.5B | 36.8× | — | 2.7× | -1.9% | — | 11.0% | 6.6% | 4.2% | — | 1,250 |
| BKR | $56.2B | — | — | 2.0× | -0.3% | — | 9.3% | 13.7% | 13.3% | — | 1,095 |
| FANG | $56.0B | 34.4× | 11.2× | 3.7× | 35.8% | — | 11.1% | 4.5% | 3.2% | 2.3× | 1,141 |
| SUN | $14.8B | — | 17.4× | 0.6× | 11.1% | 11.1% | 2.1% | — | — | 8.5× | 291 |
Peers = companies sharing SUN's sector (Energy) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.