As of 2024-12-11, the Intrinsic Value of Sun Communities Inc (SUI) is
24.64 USD. This SUI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 122.84 USD, the upside of Sun Communities Inc is
-79.90%.
The range of the Intrinsic Value is (18.52) - 972.09 USD
24.64 USD
Intrinsic Value
SUI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(329.11) - (72.71) |
(83.90) |
-168.3% |
| DCF (Growth 10y) |
(18.52) - 972.09 |
24.64 |
-79.9% |
| DCF (EBITDA 5y) |
194.93 - 253.76 |
220.43 |
79.4% |
| DCF (EBITDA 10y) |
236.47 - 363.60 |
291.26 |
137.1% |
| Fair Value |
-4.31 - -4.31 |
-4.31 |
-103.51% |
| P/E |
(26.15) - (29.25) |
(27.26) |
-122.2% |
| EV/EBITDA |
119.66 - 147.20 |
130.07 |
5.9% |
| EPV |
(23.14) - (1.98) |
(12.56) |
-110.2% |
| DDM - Stable |
(11.55) - (90.61) |
(51.08) |
-141.6% |
| DDM - Multi |
11.12 - 68.36 |
19.19 |
-84.4% |
SUI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,648.59 |
| Beta |
-0.01 |
| Outstanding shares (mil) |
127.39 |
| Enterprise Value (mil) |
22,906.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.02% |
| Cost of Debt |
6.55% |
| WACC |
6.84% |