HF Sinclair Corp (DINO)
Pipe Lines (No Natural Gas) · Industrials · $14.9B
Intrinsic Value (Consensus)
$98.70
Current Price
$66.58
Margin of Safety
+48.2%
48.2% Below Intrinsic Value
Value: $99
Price: $67
Valuation Model Estimates
Current Price: $66.58
DCF (Discounted Cash Flow)
$181.92
Graham Number
$53.40
Earnings Power Value
$29.90
Relative Value (P/E)
$61.60
Dividend Discount Model
$166.67
Consensus Value
$98.70
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
69
Profitability
15/25
Strength
22/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $3.08
- EPS (Forward)
- $3.70
- Book Value
- $41.14
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.3%
- Debt/Equity
- 30%
- Revenue Growth
- -6.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance