Sunoco LP (SUN) Bundle
You're looking at Sunoco LP and seeing an energy infrastructure giant that just delivered a powerful Q3 2025 earnings report, but you defintely need to understand the underlying capital structure before jumping in. Honestly, the headline numbers are strong: the partnership reported $137 million in net income for the quarter, a massive jump from just $2 million a year ago, with Adjusted EBITDA (earnings before interest, taxes, depreciation, and amortization) hitting $496 million, excluding one-time costs, which shows exceptional operational cash generation. But here's the quick math: that growth is fueled by strategic, debt-heavy moves like the completed Parkland Corporation acquisition, which pushed long-term debt to approximately $9.5 billion at the end of the quarter, resulting in a leverage ratio of 3.9 times net debt to Adjusted EBITDA. Still, with distributable cash flow (DCF) at a solid $326 million and a commitment to at least 5% annual distribution growth for 2025, the question isn't just about cash flow-it's about whether the growth from these acquisitions can outpace the cost of that debt in a higher-for-longer interest rate environment.
Revenue Analysis
You're looking at Sunoco LP (SUN) because you need to understand how their core business-moving and selling fuel-is performing right now. The quick takeaway is this: while their top-line revenue dipped slightly in 2025, their strategic shift toward more stable, fee-based infrastructure is defintely taking hold, especially with major acquisitions closing.
For the twelve months ending September 30, 2025, Sunoco LP's total revenue stood at approximately $21.870 billion. This figure represents a year-over-year decline of 5.18%, which can look concerning on paper, but it's crucial to look deeper than the headline number. The company has been actively reshaping its portfolio, including a significant asset sale in West Texas in 2024, which impacts the comparative sales figures in the Fuel Distribution segment for 2025.
Here's the quick math: lower commodity prices can drag down the total revenue number even if the underlying profitability per gallon sold (the margin) remains strong or improves. The business is shifting from a pure volume play to a more stable, midstream infrastructure model.
Breakdown of Primary Revenue Sources
Sunoco LP's revenue is generated across three primary, distinct business segments. The majority of the top-line revenue still flows through the Fuel Distribution segment, but the Pipeline Systems and Terminals segments provide the higher-margin, fee-based cash flows that investors value for stability.
- Fuel Distribution: Selling motor fuels and petroleum products.
- Pipeline Systems: Transporting fuels through an extensive pipeline network.
- Terminals: Storing and handling fuels at various terminal locations.
To see the operational scale, look at the first quarter of 2025 (Q1 2025) metrics. The Fuel Distribution segment sold approximately 2.1 billion gallons of fuel, achieving a fuel margin of 11.5 cents per gallon. Meanwhile, the Pipeline Systems segment averaged throughput volumes of approximately 1.3 million barrels per day.
Impact of Strategic Acquisitions on 2025 Revenue
The most significant change to Sunoco LP's revenue profile in 2025 comes from strategic acquisitions designed to expand and diversify their cash flow. The completion of the acquisition of a portion of Parkland Corporation and the purchase of TanQuid, a leading terminal operator in Europe, are major moves.
The acquisition of NuStar Energy, which closed in 2024, is already showing up in the 2025 segment performance. For Q2 2025, the Pipeline Systems and Terminals segments both saw an increase in segment profit, largely due to the integration of the NuStar assets. This is the core of the strategy: trading high-volume, lower-margin fuel sales for stable, fee-based income from infrastructure. This stability is what underpins a Master Limited Partnership (MLP) like Sunoco LP.
This push into infrastructure is why you see strong performance in their midstream operations even as total revenue falls. For a deeper dive into who is betting on this strategy, you should read Exploring Sunoco LP (SUN) Investor Profile: Who's Buying and Why?
Here is a snapshot of the quarterly revenue trend in 2025:
| Quarter | Revenue (in Billions) | Year-over-Year Change (Approx.) |
|---|---|---|
| Q1 2025 | $5.179 billion | -7.7% (compared to Q1 2024 $5.61B) |
| Q2 2025 | $5.390 billion | -12.7% (compared to Q2 2024 $6.174B) |
| Q3 2025 | $6.03 billion | +4.89% (compared to Q3 2024 $5.75B) |
What this estimate hides is the full impact of the Parkland and TanQuid acquisitions, which will be fully reflected in the Q4 2025 and 2026 results. The Q3 2025 revenue of $6.03 billion already shows a positive swing, marking a 4.89% growth over the prior year quarter, suggesting the new assets are starting to contribute meaningfully.
Profitability Metrics
You're looking at Sunoco LP (SUN), a major player in fuel distribution and midstream logistics, and the key question is always: How much of the top line actually makes it to the bottom line? For the 2025 fiscal year, the story is one of stable, if tight, margins, which is defintely the norm for this sector.
Our analysis projects Sunoco LP's total revenue for FY 2025 to be around $25.0 billion. The profitability breakdown shows a healthy operation, but one that operates on thin margins, typical for high-volume commodity businesses. Here's the quick math on the core margins:
- Gross Profit Margin: Projected at approximately 10.0%. This means for every dollar in sales, 10 cents remain after the cost of the fuel and merchandise is accounted for.
- Operating Profit Margin: Expected to land near 5.0%. This is what's left after covering all selling, general, and administrative (SG&A) expenses, showing the efficiency of their core logistics and distribution business.
- Net Profit Margin: Forecasted at about 3.4%. This is the final take-home, after interest, taxes, and other non-operating costs.
This is a solid, predictable margin structure for a Master Limited Partnership (MLP) focused on stable cash flow. You can dive deeper into who is buying into this stability at Exploring Sunoco LP (SUN) Investor Profile: Who's Buying and Why?.
Operational Efficiency and Cost Management
Operational efficiency in a distribution business like Sunoco LP is all about managing the spread-the difference between the wholesale fuel cost and the price they charge their customers. The trend over the last few years has been positive, driven largely by strategic acquisitions and optimization of their midstream assets (pipelines and terminals).
The gross margin trend has been relatively flat but stable, hovering between 9.5% and 10.5%. What this estimate hides is the excellent cost management that keeps the operating margin at 5.0%. They've successfully managed to keep the growth of SG&A expenses below revenue growth, which is a clear sign of effective cost control and scale benefits.
If they can continue to integrate new assets and maintain this discipline, that 500 basis point (5%) gap between the Gross Margin and the Operating Margin is sustainable. That's good business.
Industry Comparison: Where Sunoco LP Stands
When you compare Sunoco LP's profitability ratios to the broader fuel distribution and midstream industry, they are right in the sweet spot. They aren't the highest-margin player, but they offer stability and scale. Here's how the projected 2025 margins stack up against typical industry averages:
| Profitability Metric | Sunoco LP (SUN) Projected FY 2025 | Industry Average Range (FY 2025) |
| Gross Profit Margin | 10.0% | 8.0% - 12.0% |
| Operating Profit Margin | 5.0% | 4.0% - 6.0% |
| Net Profit Margin | 3.4% | 2.5% - 4.5% |
Sunoco LP's net margin of 3.4% sits comfortably in the middle of the pack. This suggests they are neither taking on excessive risk for higher returns nor lagging in efficiency. Their business model is built for consistent cash flow, not margin expansion, so this performance is exactly what you want to see.
Still, the key action for investors is to monitor the Operating Margin. A drop below 4.5% would signal a serious issue with cost creep or integration challenges from their recent growth initiatives. Finance: Monitor quarterly SG&A as a percentage of revenue and flag any increase over 0.2% quarter-over-quarter.
Debt vs. Equity Structure
You want to know if Sunoco LP (SUN) is funding its massive growth with too much debt. The short answer is: yes, it's highly leveraged, but that leverage is a deliberate strategy to fuel its recent string of major acquisitions. Sunoco LP is an energy infrastructure Master Limited Partnership (MLP), and these entities tend to run hotter on debt than a typical corporation.
As of the third quarter of 2025, Sunoco LP's total debt load is substantial, driven by its infrastructure focus and recent deal-making. Its long-term debt sits at approximately $9.5 billion, with a relatively minor short-term debt component of just $34 million. This composition shows a clear preference for long-term financing to match the long-life nature of its terminals and pipelines.
Leverage and Industry Comparison
The most critical metric here is the Debt-to-Equity (D/E) ratio, which tells you how much debt the company uses versus shareholder equity to finance its assets. Sunoco LP's D/E ratio as of November 2025 is around 1.91. To be fair, this is high. For context, the average D/E ratio for the oil and gas midstream sector is closer to 0.97, and for refining and marketing, it's about 0.74.
Here's the quick math: a 1.91 ratio means the company is using almost twice as much debt as equity. This is a red flag for many investors, but it's a calculated risk for Sunoco LP, whose net debt to Adjusted EBITDA leverage ratio was 3.9x at the end of Q3 2025. That's right in line with, or slightly above, the 3.7x leverage ratio seen for investment-grade midstream companies at the end of 2024.
| Metric | Sunoco LP (SUN) Value (Q3 2025) | Industry Benchmark (Midstream/MLP) | Insight |
|---|---|---|---|
| Long-Term Debt | ~$9.5 billion | N/A (Varies by size) | Heavy reliance on long-term capital. |
| Debt-to-Equity (D/E) Ratio | 1.91 | ~0.97 | Significantly higher leverage than the midstream average. |
| Net Debt to Adj. EBITDA | 3.9x | ~3.7x (Year-end 2024) | Slightly elevated, but within the range of a highly leveraged, investment-grade MLP. |
Recent Debt and Financing Moves
Sunoco LP has been very active in the debt markets in 2025, primarily to fund its strategic expansion. This isn't just taking on new debt; it's also smart refinancing to manage its maturity schedule.
- Refinancing: In March 2025, Sunoco LP issued $1 billion of 6.250% senior notes due 2033. This was a direct move to redeem the $600 million of NuStar Logistics notes that were due in 2025, effectively pushing out a near-term maturity.
- Acquisition Financing: To fund the massive $9.1 billion acquisition of Parkland Corporation, Sunoco LP raised an additional $1.9 billion in senior notes in September 2025, including $1 billion at 5.625% due 2031 and $900 million at 5.875% due 2034.
- Debt Exchange: In October 2025, the company launched private exchange offers for over C$1.6 billion and US$2.6 billion of Parkland Corporation notes, a necessary step to integrate the acquired company's debt onto its own balance sheet.
The balance is clear: Sunoco LP is using debt aggressively-and defintely more than equity-to finance its growth-by-acquisition strategy. The risk is higher interest expense, but the payoff is a larger, more diversified asset base that should generate the distributable cash flow (DCF) needed to cover those obligations and keep increasing the unit distribution. If you want to dive deeper into the operational side of this strategy, you can read the full post: Breaking Down Sunoco LP (SUN) Financial Health: Key Insights for Investors.
Liquidity and Solvency
You need to know if Sunoco LP (SUN) has enough short-term cash to cover its bills, especially with the major acquisitions this year. The short answer is yes, but the balance sheet is definitely tight on immediate cash, which is typical for a high-volume fuel distributor.
As of late 2025, Sunoco LP's liquidity position is adequate, but it relies heavily on inventory. The key is the difference between the current ratio and the quick ratio (acid-test ratio), which shows how much inventory is sitting in current assets. Here's the quick math on their liquidity:
- Current Ratio: 1.52
- Quick Ratio: 0.80
A current ratio of 1.52 means Sunoco LP has $1.52 in current assets for every $1.00 in current liabilities, which is a healthy buffer. But, the quick ratio of 0.80 is less than 1.0, meaning that if they had to pay all their short-term debt right now without selling inventory, they'd fall short. For a company that moves massive volumes of fuel, this isn't a red flag, but it shows the reliance on turning that inventory quickly. Working capital-the difference between current assets and current liabilities-is positive, but the trend analysis is more about managing the high inventory levels inherent to the fuel distribution business.
Cash Flow Statements Overview: The 2025 Story
The cash flow statement for 2025 tells a story of strong operational performance funding massive strategic growth. The key metric for a Master Limited Partnership (MLP) like Sunoco LP is Distributable Cash Flow (DCF), which is a solid proxy for the cash generated from operations that can be paid out to unitholders.
The core business is generating cash consistently. DCF for the first three quarters of 2025 totaled $936 million ($310 million in Q1, $300 million in Q2, and $326 million in Q3). That's a strong, steady stream of operating cash flow, which is the company's biggest financial strength. This cash flow is what supports the distribution, which was raised for the fourth consecutive quarter in Q3 2025 to $0.9202 per unit.
| 2025 Cash Flow Activity | Q1 2025 (Millions) | Q2 2025 (Millions) | Q3 2025 (Millions) |
|---|---|---|---|
| Distributable Cash Flow (DCF) | $310 | $300 | $326 |
| Total Capital Expenditures (CapEx) | $101 | $160 | $157 |
On the investing side, 2025 has been defined by the massive acquisitions. Sunoco LP announced the acquisition of Parkland Corporation (valued at $9.1 billion) and TanQuid (valued at €500 million) in the first half of the year. The Parkland acquisition, which closed just before the Q3 earnings call, is a game-changer, dramatically increasing the scale of investing cash outflows. Total capital expenditures (CapEx) for the first nine months of 2025 were substantial at $418 million, reflecting the company's commitment to growth projects alongside necessary maintenance.
The financing activities are directly tied to these acquisitions. To fund such large deals, Sunoco LP has taken on more debt. At the end of Q2 2025, long-term debt was approximately $7.8 billion. This is why the leverage ratio (Net Debt to Adjusted EBITDA) was 4.2x at the end of Q2 2025. This is a higher leverage level than I'd ideally want, but it's a calculated risk to fund immediate, large-scale growth. Still, they kept about $1.2 billion of liquidity available on their $1.5 billion revolving credit facility at the end of Q2 2025.
Near-Term Liquidity Strengths and Concerns
The key strength is the consistent, strong cash generation from the core business, which is what ultimately services the debt. The DCF covers the distribution with a trailing 12-month coverage ratio of 1.8x as of Q3 2025. That's a healthy cushion. The main concern is the immediate increase in financial leverage due to the major acquisitions. The success of these deals, and the speed at which they generate the expected accretive cash flow, will defintely be the single most important factor for debt reduction and continued liquidity health. For a deeper dive into the valuation, you can check out Breaking Down Sunoco LP (SUN) Financial Health: Key Insights for Investors.
Valuation Analysis
You want to know if Sunoco LP (SUN) is a buy, a hold, or a sell right now. The quick answer is that the market sees it as fairly valued, leaning toward a Moderate Buy, but the valuation metrics show a classic Master Limited Partnership (MLP) trade-off: a great yield backed by a high payout ratio that demands a closer look at cash flow, not just earnings.
As of late November 2025, the stock trades around $54.60 a unit, reflecting a modest 2.69% gain over the last 12 months, which is pretty stable for an energy infrastructure play. The 52-week range of $47.98 to $59.88 shows it's currently sitting right in the middle, having avoided the worst of the volatility this year. Still, the analyst consensus is a strong signal.
Is Sunoco LP Overvalued or Undervalued?
The consensus among the brokerages covering Sunoco LP is a Moderate Buy. This isn't a screaming 'Strong Buy,' but it suggests analysts see a clear path to upside. The average one-year price target sits at $65.50. Here's the quick math: that target implies a potential upside of about 20% from the current price, which is a solid return for a lower-volatility energy stock.
To be fair, the traditional valuation multiples paint a mixed picture, which is common for MLPs. We need to look beyond just the price-to-earnings (P/E) ratio, which is currently around 17.47. That P/E is lower than the broader S&P 500, but it's still relatively high for an energy distribution company, signaling the market expects continued earnings growth or is pricing in the high distribution.
- P/E Ratio (Nov 2025): 17.47x
- P/B Ratio (Oct 2025): 1.819x
- EV/EBITDA (LTM): 8.36x
The Enterprise Value-to-EBITDA (EV/EBITDA) ratio is more telling for an MLP, as it factors in debt and ignores non-cash items like depreciation. At 8.36x, Sunoco LP is priced reasonably for its sector, especially after its strategic acquisitions. The Price-to-Book (P/B) ratio of 1.819x suggests the market values the company at almost twice its accounting book value, which is defintely a premium, but not an excessive one for a stable infrastructure asset base.
The Distribution Reality: High Yield, High Payout
The main attraction for Sunoco LP remains its distribution. The current trailing twelve-month (TTM) annual distribution is $3.68 per unit, giving you a robust dividend yield of about 7.11% as of early November 2025. That's a powerful income stream.
But you must check the sustainability. The distribution payout ratio-the percentage of net income paid out as distributions-is high, sitting at a concerning 125.6%. What this estimate hides is that MLPs often fund their distributions from distributable cash flow (DCF), not just net income. Still, a payout ratio over 100% of net income is a warning sign that the distribution may not be fully covered by reported earnings, which creates a long-term risk if cash flow tightens. For a deeper dive into the cash flow side, you should check out the full post on Breaking Down Sunoco LP (SUN) Financial Health: Key Insights for Investors.
Risk Factors
You're looking at Sunoco LP (SUN) right now, and the first thing to understand is that their 2025 narrative is all about strategic growth, but that growth comes with a hefty price tag and a few clear risks. The direct takeaway is this: while their massive acquisition strategy promises long-term diversification, it introduces immediate financial and integration risk that you need to factor into your model.
Honestly, the biggest near-term risk is the financial leverage. As of the end of the third quarter of 2025, Sunoco LP's long-term debt stood at approximately $9.5 billion, a substantial jump year-over-year. This pushed their leverage ratio (net debt to Adjusted EBITDA) to 3.9 times. That's manageable for a midstream Master Limited Partnership (MLP), but it leaves less room for error if market conditions sour. Here's the quick math: high debt means higher interest payments, which directly reduces cash available for distributions or further growth projects.
- Debt Load: Nearly $9.5 billion in long-term debt as of Q3 2025.
- Leverage: Debt-to-EBITDA ratio of 3.9x.
- Distribution Payout: Payout ratio at a high 125.6%, raising sustainability questions.
Operational and Strategic Headwinds
The strategic risks are tied directly to the huge acquisitions they've made, like the $9.1 billion purchase of Parkland Corporation and the €500 million acquisition of TanQuid. These deals are designed to diversify their fuel distribution and midstream operations across new geographies, which is smart-you want less exposure to regional demand swings. But, to be fair, integrating two massive new businesses is never easy. You face execution risk: can management realize the projected synergies, which are expected to exceed $250 million by 2028? If onboarding takes 14+ days, churn risk rises, and the same applies to integrating complex corporate structures.
On the operational side, Sunoco LP is still a volume-and-margin business. The third quarter 2025 earnings report showed a mixed bag: they sold approximately 2.3 billion gallons of fuel, but the reported earnings per share (EPS) of $0.64 missed the analyst consensus of $1.54 by a wide margin. That kind of earnings volatility, even with strong Adjusted EBITDA of $496 million in Q3 2025, signals structural challenges in converting revenue into consistent profitability. Plus, they compete with giants like ExxonMobil and Chevron, so industry competition is defintely intense.
Mitigation and Financial Flexibility
Sunoco LP is not sitting still; they have clear mitigation strategies. The primary defense against market risk is the diversification strategy itself, expanding into Europe and Canada to balance the U.S. market. More importantly, they've focused on maintaining strong liquidity (the ability to generate cash). Following the Parkland close, the company increased its revolving credit facility to $2.5 billion, and as of the Q3 report, that facility was undrawn. That's a strong buffer.
Their commitment to returning capital is also a key part of their strategy, underscoring management's confidence. They increased the quarterly distribution to $0.9202 per unit, putting them on track to meet their 5% annual distribution growth target for 2025. They're spending money to make money, too. Total capital expenditures in Q3 2025 were $157 million, with the bulk-$115 million-going toward growth capital, not just maintaining old assets. For more on the long-term vision driving these moves, I recommend reviewing the Mission Statement, Vision, & Core Values of Sunoco LP (SUN).
Here's a quick summary of the key financial risks and their counter-strategies:
| Risk Area | Q3 2025 Metric/Data | Mitigation Strategy |
|---|---|---|
| Financial Leverage | Long-term debt of $9.5B; 3.9x Leverage Ratio. | Increased credit facility to $2.5B; focus on 'immediately accretive' acquisitions. |
| Strategic/Integration | $9.1B Parkland acquisition completed in H2 2025. | Geographic and operational diversification (Europe, Canada); targeting >$250M in synergies. |
| Earnings Volatility | Q3 2025 EPS of $0.64 missed consensus of $1.54. | Focus on stable midstream assets (Pipeline Systems segment Adjusted EBITDA was $182 million in Q3 2025). |
Finance: Track the leverage ratio closely in the Q4 2025 filing to ensure it stays below 4.0x.
Growth Opportunities
You want to know where the next dollar of growth comes from for Sunoco LP (SUN), and the answer is simple: strategic acquisitions and a laser focus on high-margin infrastructure. The company isn't chasing every fleeting trend; it's doubling down on its core strength as a major fuel distributor and energy infrastructure player (a master limited partnership, or MLP).
The biggest near-term growth driver is the $9.1 billion acquisition of Parkland Corporation, expected to close in late 2025. This isn't just a bigger footprint; it's a fundamental shift, creating the largest independent fuel distributor across the Americas. Here's the quick math: the combined entity is projected to generate over $3 billion in pro forma adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization), with management anticipating more than $250 million in annual synergies by 2028. That's a serious boost to the bottom line.
- Integrate Parkland's vast North American and Caribbean network.
- Capture over $250 million in synergy savings by 2028.
- Expand the midstream segment's stable, fee-based revenue.
In addition to the massive Parkland deal, Sunoco LP is expanding its European terminal business. The €500 million acquisition of TanQuid adds valuable storage capacity in Germany and Poland, which helps anchor its operational capabilities in a key international market. Plus, the company is still targeting an annual distribution growth rate of at least 5% for 2025. That's a clear commitment to returning capital, which investors defintely appreciate.
For the full 2025 fiscal year, analysts project Sunoco LP's revenue to hit approximately $25.01 billion, with earnings per share estimated at $6.78. Management has also reaffirmed its 2025 Adjusted EBITDA guidance in the range of $1.90 billion to $1.95 billion, excluding one-time transaction expenses. What this estimate hides is the power of their competitive moat: a vast, hard-to-replicate physical network.
Their competitive advantage lies in their extensive, diversified energy infrastructure. They operate in over 40 U.S. states, Puerto Rico, Europe, and Mexico, controlling approximately 14,000 miles of pipeline and over 100 terminals. This infrastructure supports the fuel distribution segment, which serves about 7,400 Sunoco and partner-branded locations. This scale and reach make it difficult for competitors to challenge their position in the fuel supply chain.
The strategic shift away from retail, exemplified by the $1 billion sale of 204 convenience stores to 7-Eleven Inc. in 2024, shows a clear focus on the more stable, fee-based midstream income (Master Limited Partnerships are all about cash flow, after all). This restructuring strengthens the balance sheet and positions the company to capitalize on the growth from its new assets.
| 2025 Financial Projection | Value | Source of Growth |
|---|---|---|
| Full-Year Revenue Estimate | $25.01 billion | Parkland Acquisition, Market Expansion |
| Adjusted EBITDA Guidance (Midpoint) | $1.925 billion | Terminal Operations, Synergies |
| Annual Distribution Growth Target | At least 5% | Increased Cash Flow from Acquisitions |
| Q3 2025 Annualized Distribution | $3.6808 per unit | Commitment to Unitholder Value |
The path forward for Sunoco LP (SUN) is built on acquiring scale and optimizing its existing infrastructure. For a deeper dive into the company's current financial standing, you can read the full analysis here: Breaking Down Sunoco LP (SUN) Financial Health: Key Insights for Investors.

Sunoco LP (SUN) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.