As of 2025-05-15, the Intrinsic Value of Sunway Real Estate Investment Trust (SUNREIT.KL) is 2.14 MYR. This SUNREIT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.93 MYR, the upside of Sunway Real Estate Investment Trust is 11%.

The range of the Intrinsic Value is 1.45 - 3.44 MYR.

Is SUNREIT.KL undervalued or overvalued?

Based on its market price of 1.93 MYR and our intrinsic valuation, Sunway Real Estate Investment Trust (SUNREIT.KL) is undervalued by 11%.

1.93 MYR

Stock Price

2.14 MYR

Intrinsic Value

Intrinsic Value Details

SUNREIT.KL Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	1.45 - 3.44	2.14	11.0%
DCF (Growth Exit 10Y)	1.67 - 3.49	2.31	19.7%
DCF (EBITDA Exit 5Y)	1.75 - 2.08	1.88	-2.4%
DCF (EBITDA Exit 10Y)	1.91 - 2.34	2.10	8.7%
Peter Lynch Fair Value	0.77 - 0.77	0.77	-59.98%
P/E Multiples	2.02 - 3.13	2.57	33.4%
EV/EBITDA Multiples	1.39 - 1.73	1.52	-21.2%
Earnings Power Value	0.67 - 0.99	0.83	-57.2%
Dividend Discount Model - Stable	1.26 - 2.99	2.13	10.1%
Dividend Discount Model - Multi Stages	1.79 - 3.09	2.25	16.4%

SUNREIT.KL Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Sasseur Real Estate Investment Trust	1.01 - 1.99	1.35	110.8%
Starhill Global Real Estate Investment Trust	0.44 - 1	0.65	29.0%
IGB Real Estate Investment Trust	0.91 - 1.88	1.23	-45.6%
Home Consortium Ltd	2.61 - 2.61	2.61	-53.7%
CPN Retail Growth Leasehold REIT	12.25 - 23.83	16.84	35.8%
Pavilion Real Estate Investment Trust	1.01 - 2.96	1.62	10.1%
Waypoint REIT Ltd	1.32 - 4.79	2.32	-10.6%
Fukuoka Reit Corp	83,789.81 - 464,329.1	170,143.68	4.7%
Kiwi Property Group Ltd	0.37 - 1.93	0.80	-10.6%

SUNREIT.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	6,610
Beta	0.44
Outstanding shares (mil)	3,425
Enterprise Value (mil)	10,788

Market risk premium	7.35%
Cost of Equity	8.55%
Cost of Debt	5%
WACC	7.1%