HF Sinclair Corp

DINO · Energy (pipe lines (no natural gas)) · 7 years of annual accounts filed with the SEC · latest fiscal year ended 2025-12-31

Signed in, this page also says what this company is inside your own portfolio: its weight, its share of your risk, and what buying or selling some of it would change. Sign in ›

HF Sinclair Corp reported revenue of $26.9 billion in fiscal 2025. Of the $9.4 billion its operations generated over 7 years, 36.4% went to buybacks and 30.2% back into the business. On the accounting screens, it passes 6 of 8 Piotroski tests and its Altman Z'' of 3.69 is in the safe zone; 1 of the six cross-checks between its statements fires.

Revenue, fiscal 2025 26.9B

Operating margin 3.5% gross margin —

Return on invested capital 6.2% 10.8% on average over 5 years

Free cash flow after stock pay 833.0M 3.1% of revenue

Net debt ÷ EBITDA 1.0× net debt 1.8B

Piotroski F-score 6/8 tests of improvement passed

Is it growing?

Revenue and the operating income it turns into. Growth that does not reach operating income is growth bought with margin.

RevenueOperating income

Compound growth a year
	3 yrs	5 yrs	6 yrs
Revenue	-11.1%	+19.2%	—
Operating income	-38.8%	—	—
Net income	-41.7%	—	—
Earnings per share	-40.1%	—	—
Free cash flow per share	-33.9%	+32.1%	—
Dividend per share	+16.9%	+7.3%	—
Shares	-2.7%	+2.9%	—

Falling shares are buybacks: each remaining share owns more of the company.

Does it earn more than its capital costs?

Margins say how much of each sale is kept; return on invested capital says how much the business earns on the money it needs to operate. Growth only creates value when that return is above the cost of the capital.

    GrossOperatingNetFree cash flow
    
  

Return on invested capital

Return on invested capital Cost of capital today · 9.3%

Economic profit

(return on capital − cost of capital) × capital invested: the profit left after paying for the money used. Today's cost of capital is applied to every year, since a past one cannot be rebuilt honestly.

Return on equity: 6.3%
Return on assets: 3.5%
Asset turnover: 1.63×
Overheads (SG&A): 1.7% of revenue

Is the profit cash, and where does the cash go?

Net income is an accounting opinion; free cash flow is what was left in the bank after investing. Stock-based pay does not leave the bank — shareholders pay it through dilution — so it is shown taken off as well.

Net incomeFree cash flowAfter stock-based pay

Where 7 years of operating cash went, 2019–2025

9.4B generated by the business. Each band is its share of that total.

Reinvested in the business 30% 2.8B
Acquisitions 9% 875.3M
Dividends 18% 1.6B
Share buybacks 36% 3.4B
Kept, or used to pay down debt 6% 606.5M

Over the same years it paid 198.9M in stock. 3.2B of the buybacks went beyond offsetting that dilution.

Per share

    Earnings per shareFree cash flow per shareDividend per share
    
  

Shares outstanding

Diluted shares

Debt and liquidity

Debt is not bad in itself; debt the business cannot service in a bad year is. Net debt is debt minus cash, and below zero the company holds more cash than it owes.

Net debt

Net debt ÷ EBITDA: 1.0×
Interest coverage: 4× operating income ÷ interest
Current ratio: 1.94 current assets ÷ current liabilities
Cash conversion cycle: — collects in 15d

Three classic screens of the accounts

Each asks a different question of the same statements — is it improving, does it look like a company heading for distress, do the accounts resemble ones that were manipulated. None is a verdict; each shows what moves it.

Piotroski F-score

Is the business improving? Nine yes-or-no tests, this year against last.

6of 8 tests passed

ProfitableReturn on assets above zero passed
Cash from operationsOperating cash flow above zero passed
Profitability improvedReturn on assets higher than a year before passed
Profit backed by cashOperating cash flow above net income (low accruals) passed
Less long-term debtLong-term debt as a share of assets fell failed
More liquidCurrent ratio higher than a year before passed
No new sharesShare count did not grow passed
Better gross marginGross margin higher than a year before — not reported no data
Sells more per assetAsset turnover higher than a year before failed

Where it misleads: it measures change, not level. An excellent business that stood still for a year scores low; a poor one recovering from a disaster scores high.

Altman Z''-score

Does the balance sheet look like those of companies that went bankrupt?

3.69safe zone

Working capital ÷ assets 0.14 × 6.56+0.92
Retained earnings ÷ assets 0.33 × 3.26+1.06
Operating income ÷ assets 0.06 × 6.72+0.38
Equity ÷ liabilities 1.26 × 1.05+1.33

Where it misleads: buybacks. A company that returns so much cash that its equity turns small or negative sinks the last two ratios without being anywhere near bankruptcy. Banks and insurers do not fit the model at all.

Beneish M-score

Do the accounts resemble those of companies that manipulated their earnings?

The accounts lack too many of the lines it needs.

Where the statements disagree

Cross-checks between the income statement, the balance sheet and the cash flow for the latest year, each with the benign reading and the worrying one.

Capital spending (449M) is well below depreciation (909M).

Benign

Mature assets, or a business that has become less capital-intensive.

Worrying

Under-investing: today's profit is being held up by consuming tomorrow's capacity.

What is it worth, under which assumptions?

A company is worth the cash it will generate, brought back to today. This model projects revenue with growth that fades over the years, applies a free cash flow margin, and discounts the result at the cost of capital. Every assumption says where it came from, and all of them can be changed.

Revenue

Starting revenue

M $

revenue of fiscal 2025

Growth in year one

revenue grew +19.2% a year over the last 5 years; it fades to the terminal rate by the last year

Years until it settles

yrs

ten years for growth to fade to the terminal rate

Cash from each sale

Free cash flow margin today

free cash flow to the firm after stock-based pay ÷ revenue, last 3 fiscal years together

Margin in the last year

the margin in year ten; by default the business keeps today's

Count stock-based pay as a costIt is paid in shares instead of cash, and shareholders bear it through dilution. Most free cash flow figures leave it out.

The long run

Growth after that, forever

growth forever after year ten, below the risk-free rate: no company outgrows the economy forever

The discount rate

Risk-free rate

10-year US Treasury par yield (U.S. Treasury), 2026-09-28

Beta

not measured on this public page, which uses only public filings: 1.0 assumes it moves like the market. Sign in to measure it from prices

Equity risk premium

the extra return demanded for holding shares; it cannot be measured, and 4–6% is the common range

Cost of debt, before tax

interest expense ÷ debt = 7.8%, kept between the risk-free rate and +8 points

Tax rate

effective rate in the last fiscal year, 19.9%, kept within 0–35%

The price

Share price

Type the price you see at your broker. It is used only for the reverse questions: what that price implies.

Back to the defaults

SEC from the filings Treasury the 10-year yield measured from prices assumption cannot be measured yours you changed it

Value per share, with these assumptions $211.69 discounted at 9.3% a year · 58% of it from after year 10

$119.2180% of 5,000 simulations$335.18

Cautious $127.86 15.0% growth · 4.5% margin · 10.3% discount · 2.0% forever

Your assumptions $211.69 19.0% growth · 5.3% margin · 9.3% discount · 2.5% forever

Generous $365.98 23.0% growth · 6.1% margin · 8.3% discount · 3.0% forever

Type a share price on the left to ask the reverse questions: what growth, what margin or what discount rate that price implies.

What the value implies, in the usual multiples

	At this model's value
Price ÷ earnings	68.2×
Enterprise value ÷ EBITDA	22.5×
Enterprise value ÷ revenue	1.5×
Free cash flow yield	2.1%

From cash flows to a value per share

10 years of cash flow, today17.3B

Everything after, today23.9B

The whole business41.3B

Minus net debt-1.8B

What belongs to shareholders39.5B

Divided among 186.5M shares: $211.69 each.

The projection next to its history

Reported free cash flow after stock pay, then the model's. A projection that looks nothing like the past needs a reason.

ReportedProjected

Year by year

	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035
Revenue	32.0B	37.5B	43.2B	49.0B	54.8B	60.1B	65.0B	69.0B	72.0B	73.8B
Growth	19.0%	17.2%	15.3%	13.5%	11.7%	9.8%	8.0%	6.2%	4.3%	2.5%
Cash margin	5.3%	5.3%	5.3%	5.3%	5.3%	5.3%	5.3%	5.3%	5.3%	5.3%
Free cash flow	1.7B	2.0B	2.3B	2.6B	2.9B	3.2B	3.4B	3.6B	3.8B	3.9B
Worth today	1.5B	1.6B	1.7B	1.8B	1.8B	1.9B	1.8B	1.8B	1.7B	1.6B

If the least-known inputs move

Value per share as two inputs change at a time. Neighbouring cells that differ a lot are the conclusion: the value depends on numbers nobody knows to a point.

The discount rate and growth forever

discount ↓ · forever →	1.5%	2.0%	2.5%	3.0%	3.5%
8.3%	220	235	253	275	301
8.8%	202	216	231	249	270
9.3%	188	199	212	227	244
9.8%	175	184	195	208	223
10.3%	163	172	181	192	204

Year-one growth and the final margin

margin ↓ · growth →	15.0%	17.0%	19.0%	21.0%	23.0%
4.2%	149	162	176	190	206
4.7%	164	179	194	210	228
5.3%	180	195	212	230	249
5.8%	195	212	230	249	270
6.3%	210	228	248	269	291

All the inputs moving at once

5,000 valuations, each with growth, final margin, discount rate and growth forever drawn at random around the values on the left (spreads of 3.0%, 2.0%, 1.0% and 0.5%). Not a probability — the spreads are assumptions too — but an honest picture of how wide the answer is.

10th percentile$119.21

Median$211.66

90th percentile$335.18

Half of the simulations land between $161.25 and $270.50; one in ten below $119.21, one in ten above $335.18.

Does the long run make sense?

11.6×The terminal value prices the business in year 10 at 11.6 times that year's EBITDA.
Free growthIn year 10 free cash flow is at or above after-tax operating profit, yet the model grows 2.5% forever. Growth needs reinvestment; this assumes it comes for free, which flatters the terminal value.
58%of the value comes from after year 10. The more of it, the more the answer depends on the part nobody can see.

The discount rate, taken apart

What shareholders demand (CAPM): 5.24% risk-free + 1.00 beta × 5.0% premium = 10.24%.
What lenders charge, after the tax saving on interest: 7.84% × (1 − 19.9%) = 6.27%.
Weighted by how much of each the company uses (book value (no price given)): 9.32%, the rate every future cash flow is discounted at.

What it has filed lately

The last twelve months at the SEC, most important first: annual and quarterly reports, events, large holders and insiders.

Event 2026-08-26

Published other information

Event 2026-08-05

Signed a material agreement

Quarterly 2026-07-30

Quarterly report

Results 2026-07-28

Reported results; published information for investors

Event 2026-07-28

Changed a director or officer

Event 2026-07-08

Changed a director or officer; published information for investors

Event 2026-05-19

Signed a material agreement

Event 2026-05-13

Published the results of a shareholder vote

Estimatein 31d

Results for the period ending 2026-09-29

What its own directors and officers did

Every Form 4 filed in the last twelve months, read line by line: 6 filings by 3 people. Open-market purchases and sales are counted apart from awards, option exercises and shares withheld for taxes.

Bought on the open market$1.3M1 purchase(s) by 1 insider(s)

Sold on the open market$755,8521 sale(s) by 1 insider(s)

Under pre-arranged plans0%of the sales followed a 10b5-1 plan set months earlier

Other lines43 awards · 0 option exercises · 0 tax withholdings

Date	Who	What	Shares	Price	Value	Holds after
17 Sep 2026	Myers FranklinCEO	Received as an award	922	—	—	196,884
17 Aug 2026	Myers FranklinCEO	Received as an award	1,121	—	—	195,962
11 Aug 2026	Myers FranklinCEO	Bought on the open market	15,000	$85.30	$1.3M	194,841
5 Aug 2026	Kunneman DaleSVP and CHRO	Sold on the open market	8,936	$84.58	$755,852	42,561
2 Aug 2026	Reh Advisors Inc.Director	Disposed to the company	2.4M	$89.41	$212.3M	8.9M
17 Jul 2026	Myers FranklinCEO	Received as an award	1,210	—	—	179,841

A Form 4 says what happened, when, how many shares and at what price. It does not say why: a sale can be diversification, a tax bill or a plan fixed months earlier, and an award is pay, not a purchase. Nothing here is a reason to buy or sell anything.

Which large funds report holding it

From the Form 13F of the 28 institutions followed on this site, as of the end of their last reported quarter. A 13F is filed up to 45 days later and shows only long positions in US-listed shares.

Fund	Shares	Value	Share of the fund	Since the quarter before
Norges Bank (Norway's sovereign fund) 30 Jun 2026	1.3M	$88.6M	0.0%	New
Bridgewater Associates 30 Jun 2026	510,527	$35.6M	0.1%	Added to

All the funds and what they reported ›

Companies like this one

Same SEC industry (pipe lines (no natural gas)) first, then the rest of energy.

MPLX Mplx LP CVX Chevron Corp COP Conocophillips MPC Marathon Petroleum Corp VLO Valero Energy Corp PSX Phillips 66 WMB Williams Companies, Inc.EPD Enterprise Products Partners L.P.

Every figure, year by year

7 fiscal years · 30 measures

	2019	2020	2021	2022	2023	2024	2025
Size
Revenue	—	11.2B	18.4B	38.2B	32.0B	28.6B	26.9B
Revenue growth	—	—	+64.4%	+107.8%	-16.3%	-10.6%	-6.0%
Operating income	—	-733.7M	749.2M	4.1B	2.2B	261.0M	927.0M
Net income	—	-601.4M	558.3M	2.9B	1.6B	177.0M	579.0M
Margins
Gross margin	—	18.1%	15.3%	19.7%	19.3%	—	—
Operating margin	—	-6.6%	4.1%	10.6%	6.9%	0.9%	3.5%
Net margin	—	-5.4%	3.0%	7.7%	5.0%	0.6%	2.2%
Free cash flow margin	—	1.7%	-1.7%	8.5%	6.0%	2.2%	3.2%
R&D ÷ revenue	—	—	—	—	—	—	—
SG&A ÷ revenue	—	2.8%	2.0%	1.1%	1.6%	1.6%	1.7%
Cash
Free cash flow	—	187.1M	-318.4M	3.3B	1.9B	640.0M	866.0M
Stock-based pay	—	31.7M	39.3M	31.0M	41.0M	23.0M	33.0M
Free cash flow after stock pay	—	155.4M	-357.7M	3.2B	1.9B	617.0M	833.0M
Free cash flow to the firm	—	-711.7M	409.7M	2.4B	2.3B	1.2B	1.2B
Free cash flow ÷ net income	—	-0.3×	-0.6×	1.1×	1.2×	3.6×	1.5×
Capex ÷ revenue	—	2.4%	3.9%	1.4%	1.2%	1.6%	1.7%
Returns
Return on invested capital	—	—	7.2%	25.1%	13.6%	1.8%	6.2%
Return on equity	—	-10.5%	9.8%	31.6%	15.6%	1.9%	6.3%
Return on assets	—	—	4.3%	16.1%	9.0%	1.1%	3.5%
Asset turnover	—	—	1.4×	2.1×	1.8×	1.7×	1.6×
Economic profit	—	—	-185.3M	2.0B	547.6M	-890.4M	-372.1M
Per share
Earnings per share	—	$-3.71	$3.43	$14.43	$8.37	$0.92	$3.11
Free cash flow per share	—	$1.15	$-1.96	$16.06	$10.06	$3.33	$4.64
Dividend per share	—	$1.42	$0.35	$1.26	$1.79	$2.01	$2.02
Payout ratio	—	—	10.3%	8.8%	21.4%	218.1%	64.9%
Book value per share	—	$35.33	$34.99	$45.63	$53.51	$48.30	$49.25
Diluted shares	—	162.0M	162.6M	202.6M	190.0M	192.1M	186.5M
Balance sheet
Net debt	—	—	2.8B	1.6B	1.4B	1.8B	1.8B
Net debt ÷ EBITDA	—	—	2.3×	0.3×	0.5×	1.7×	1.0×
Interest coverage	—	-5.8×	6.0×	23.1×	11.5×	1.6×	4.3×
Current ratio	—	—	1.8×	2.1×	2.2×	1.6×	1.9×
Cash conversion cycle (days)	—	—	37	27	30	—	—
Scores
Piotroski F-score	—	1	1	8	6	4	6
Altman Z''	—	—	3.19	4.61	4.50	3.23	3.69
Beneish M	—	—	—	-2.05	-2.65	—	—

Accounts from the company's own SEC filings; lines some companies do not report are shown as a dash rather than estimated. The risk-free rate is the 10-year US Treasury yield. A DCF is a way of making assumptions explicit, not a forecast: it states what the company would be worth if the assumptions held. The scores are screens that point where to look, not verdicts. Nothing here is a recommendation to buy or sell.