HF Sinclair (MEX:DINO) Cyclically Adjusted FCF per Share: MXN131.71 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:DINO HF Sinclair Corp MEX:DINO
41 GF Score
Price MXN1,653.39
GF Value MXN716.75
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is HF Sinclair Cyclically Adjusted FCF per Share?

HF Sinclair MEX:DINO 41 Cyclically Adjusted FCF per Share is MXN131.71 as of Jun. 2026. GuruFocus rates MEX:DINO with a GF Score™ of 41/100 and a GF Value™ of MXN716.75 (Significantly Overvalued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

HF Sinclair's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN134.634. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN131.71 for the trailing ten years ended in Jun. 2026.

During the past 12 months, HF Sinclair's average Cyclically Adjusted FCF Growth Rate was 24.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 11.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.80% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 13.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of HF Sinclair was 91.30% per year. The lowest was -22.70% per year. And the median was 18.40% per year.

As of today (2026-09-16), HF Sinclair's current stock price is MXN1653.39. HF Sinclair's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN131.71. HF Sinclair's Cyclically Adjusted Price-to-FCF of today is 12.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of HF Sinclair was 38.70. The lowest was 4.41. And the median was 11.22.


HF Sinclair  (MEX:DINO) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

HF Sinclair's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1653.39/131.708
=12.55

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of HF Sinclair was 38.70. The lowest was 4.41. And the median was 11.22.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


HF Sinclair Cyclically Adjusted FCF per Share Related Terms


HF Sinclair Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for HF Sinclair's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

HF Sinclair Cyclically Adjusted FCF per Share Chart

HF Sinclair Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 55.39 80.43 97.31 104.53 112.75

HF Sinclair Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 106.67 111.80 111.62 119.22 131.71

MEX:DINO vs SUN, PBF, IEP: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas Refining & Marketing subindustry, HF Sinclair's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


HF Sinclair Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, HF Sinclair's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where HF Sinclair's Cyclically Adjusted Price-to-FCF falls into.


MEX:DINO
41GF Score
HF Sinclair Corp MEX:DINO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HF Sinclair Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, HF Sinclair's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=134.634/333.9520*333.9520
=134.634

Current CPI (Jun. 2026) = 333.9520.

HF Sinclair Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 3.964 241.428 5.483
201612 7.754 241.432 10.725
201703 -11.423 243.801 -15.647
201706 46.459 244.955 63.338
201709 24.489 246.819 33.134
201712 13.026 246.524 17.646
201803 27.813 249.554 37.219
201806 35.359 251.989 46.860
201809 35.321 252.439 46.726
201812 41.147 251.233 54.695
201903 17.066 254.202 22.420
201906 77.989 256.143 101.680
201909 44.814 256.759 58.287
201912 3.220 256.974 4.185
202003 13.170 258.115 17.039
202006 12.707 257.797 16.461
202009 -1.564 260.280 -2.007
202012 -8.073 260.474 -10.350
202103 -10.617 264.877 -13.386
202106 30.369 271.696 37.328
202109 4.236 274.310 5.157
202112 -75.316 278.802 -90.214
202203 35.656 287.504 41.416
202206 122.936 296.311 138.553
202209 75.031 296.808 84.421
202212 73.559 296.797 82.768
202303 7.484 301.836 8.280
202306 37.733 305.109 41.300
202309 119.268 307.789 129.406
202312 15.041 306.746 16.375
202403 19.644 312.332 21.004
202406 13.209 314.175 14.040
202409 61.791 315.301 65.446
202412 -27.517 315.605 -29.117
202503 -18.841 319.799 -19.675
202506 50.331 322.561 52.108
202509 67.084 324.800 68.974
202512 -14.097 324.054 -14.528
202603 34.507 330.213 34.898
202606 134.634 333.952 134.634

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN131.71 mean?
HF Sinclair (MEX:DINO) has a Cyclically Adjusted FCF per Share of MXN131.71 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on HF Sinclair and its competitors.
Is HF Sinclair's Cyclically Adjusted FCF per Share too high?
HF Sinclair's current Cyclically Adjusted FCF per Share is MXN131.71. Overall, HF Sinclair has a GF Score™ of 41/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does HF Sinclair's Cyclically Adjusted FCF per Share compare to SUN and PBF?
HF Sinclair's Cyclically Adjusted FCF per Share of MXN131.71 can be compared against companies in the Oil & Gas industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for an Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on HF Sinclair and its competitors. HF Sinclair's current Cyclically Adjusted FCF per Share is MXN131.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HF Sinclair stock overvalued right now?
Based on GuruFocus' analysis, HF Sinclair (MEX:DINO) is currently considered Significantly Overvalued. The stock's GF Value™ is MXN716.75, compared to a current price of MXN1,653.39 — trading 130.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN131.71. HF Sinclair's overall GF Score™ is 41/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For HF Sinclair (MEX:DINO), the current Cyclically Adjusted FCF per Share is MXN131.71 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is HF Sinclair (MEX:DINO) Overvalued in 2026?

Based on GuruFocus' analysis, HF Sinclair stock appears to be overvalued. The current stock price of MXN1,653.39 is trading 130.7% above its estimated GF Value™ of MXN716.75. GuruFocus considers HF Sinclair to be Significantly Overvalued.

Key valuation signals for MEX:DINO:

  • Cyclically Adjusted FCF per Share: MXN131.71
  • GF Value™: MXN716.75 vs. price of MXN1,653.39 (130.7% above fair value)
  • GF Score™: 41/100 with 5 warning signs

No single metric tells the full story. See the MEX:DINO stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


HF Sinclair Business Description

Industry EnergyOil & Gas
Other Exchanges DINO:USAHL80:Germany
Address 2323 Victory Avenue, Suite 1400, Dallas, TX, USA, 75219
HF Sinclair is an integrated petroleum refiner that owns and operates seven refineries serving the Rockies, midcontinent, Southwest, and Pacific Northwest, with a total crude oil throughput capacity of 678,000 barrels per day. It can produce 380 million gallons of renewable diesel annually. It operates a marketing business with over 350 distributors and 1,700 branded wholesale sites across 30 states. It also owns and operates 4,500 miles of petroleum product pipelines and terminals principally in the Southwestern United States.
41GF Score

Get the complete analysis for MEX:DINO

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN1,653.39
Price
MXN716.75
GF Value