Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
BP
Valuation N/A
BP PLC
Price$42.53
Model IV—
P/IV—
Limited data — see page
CLMT
Valuation N/A
Calumet, Inc. /DE
Price$39.48
Model IV—
P/IV—
Market implies +32.5%/yr
vs model +0.0% · above model
CVI
Undervalued
CVR ENERGY INC
Price$31.15
Model IV$42.66
P/IV0.78
Discount 27%
Return to IV: +37.0%
Market implies -1.4%/yr
vs model +3.0% · below model
DK
Fairly valued
Delek US Holdings, Inc.
Price$58.46
Model IV$56.41
P/IV0.79
Premium +4%
Return to IV: -3.5%
Market implies +3.1%/yr
vs model +3.0% · in line
EQNR
Valuation N/A
EQUINOR ASA
Price$40.77
Model IV—
P/IV—
Limited data — see page
IEP
Undervalued
ICAHN ENTERPRISES L.P.
Price$7.50
Model IV$9.42
P/IV0.79
Discount 20%
Return to IV: +25.6%
Market implies -5.8%/yr
vs model +0.0% · below model
IMO
Valuation N/A
IMPERIAL OIL LTD
Price$133.28
Model IV—
P/IV—
Limited data — see page
MPC
Fairly valued
Marathon Petroleum Corp
Price$355.42
Model IV$410.81
P/IV0.61
Discount 13%
Return to IV: +15.6%
Market implies +0.8%/yr
vs model +3.0% · in line
PBF
Valuation N/A
PBF Energy Inc.
Price$61.24
Model IV—
P/IV—
Limited data — see page
PSX
Fairly valued
Phillips 66
Price$233.61
Model IV$259.62
P/IV0.68
Discount 10%
Return to IV: +11.1%
Market implies +2.3%/yr
vs model +4.3% · in line
SU
Valuation N/A
SUNCOR ENERGY INC
Price$65.82
Model IV—
P/IV—
Limited data — see page
SUN
Valuation N/A
Sunoco LP
Price$70.57
Model IV—
P/IV—
Limited data — see page
SUNC
Deeply undervalued
SunocoCorp LLC
Price$76.22
Model IV$206.14
P/IV0.32
Discount 63%
Return to IV: +170.5%
Market implies -9.1%/yr
vs model +4.4% · below model
VLO
Overvalued
VALERO ENERGY CORP/TX
Price$341.67
Model IV$288.29
P/IV0.85
Premium +19%
Return to IV: -15.6%
Market implies +4.8%/yr
vs model +3.0% · in line
XOM
Fairly valued
EXXON MOBIL CORP
Price$158.61
Model IV$165.60
P/IV0.88
Discount 4%
Return to IV: +4.4%
Market implies +2.8%/yr
vs model +3.9% · in line
