← Scroll for more →
HF Sinclair Corp (DINO)
Pipe Lines (No Natural Gas)
Latest Price
$115.00
TTM P/E
5.83
Normalized P/E
12.45
TTM Div Yield
1.76%
Fwd Div Yield
1.83%
Book Value
65.92
P/B Ratio
1.74
Valuation metrics
adjust assumptions →EPS: $3.08
Book value / share: $50.52
Formula: √(22.5 × EPS × BVPS)
Graham Number
$59.17
49% downside
Norm. op. income: $927M (median of 7yr)
Tax rate: 20%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$30.82
73% downside
Base FCF: $1.4B (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$23.06
80% downside
EPS: $3.08
Target P/E: 12×
Formula: EPS × P/E
P/E Fair Value
$36.96
68% downside
Institutional Ownership
95.3% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 18.54M | $1.29B | 10.73% | -178.1K | 2026-06-30 |
| TCTC Holdings, LLC | 12.33M | $858.0M | 7.13% | -496 | 2026-06-30 |
| Dimensional Fund Advisors LP | 9.53M | $663.0M | 5.52% | +282.9K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 8.86M | $616.0M | 5.12% | -239.9K | 2026-06-30 |
| Vanguard Capital Management LLC | 6.91M | $481.0M | 4.00% | -101.5K | 2026-06-30 |
| State Street Corp | 6.42M | $447.0M | 3.72% | -241.1K | 2026-06-30 |
| Sixth Street Partners Management Company, L.P. | 5.57M | $388.0M | 3.23% | -- | 2026-06-30 |
| Charles Schwab Investment Management Inc | 5.57M | $388.0M | 3.23% | +298.9K | 2026-06-30 |
| Citadel Advisors LLC | 5.04M | $350.0M | 2.91% | +4.34M | 2026-06-30 |
| AQR Capital Management LLC | 4.64M | $323.0M | 2.69% | -497.9K | 2026-06-30 |