What is the intrinsic value of SUNREIT.KL?

As of 2025-06-13, the Intrinsic Value of Sunway Real Estate Investment Trust (SUNREIT.KL) is 2.12 MYR. This SUNREIT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.13 MYR, the upside of Sunway Real Estate Investment Trust is -0.30%.

The range of the Intrinsic Value is 1.43 - 3.44 MYR

Is SUNREIT.KL undervalued or overvalued?

Based on its market price of 2.13 MYR and our intrinsic valuation, Sunway Real Estate Investment Trust (SUNREIT.KL) is overvalued by 0.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.43 - 3.44	2.12	-0.3%
DCF (Growth 10y)	1.64 - 3.50	2.29	7.4%
DCF (EBITDA 5y)	1.69 - 2.14	1.90	-10.8%
DCF (EBITDA 10y)	1.86 - 2.39	2.11	-1.1%
Fair Value	0.77 - 0.77	0.77	-63.74%
P/E	2.19 - 3.54	2.75	29.1%
EV/EBITDA	1.33 - 2.02	1.68	-21.3%
EPV	0.65 - 0.99	0.82	-61.5%
DDM - Stable	1.27 - 3.05	2.16	1.3%
DDM - Multi	1.80 - 3.15	2.27	6.5%