As of 2025-07-03, the Intrinsic Value of SLR Senior Investment Corp (SUNS) is 25.05 USD. This SUNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.09 USD, the upside of SLR Senior Investment Corp is 125.90%.
The range of the Intrinsic Value is 18.84 - 36.54 USD
Based on its market price of 11.09 USD and our intrinsic valuation, SLR Senior Investment Corp (SUNS) is undervalued by 125.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.84 - 36.54 | 25.05 | 125.9% |
| DCF (Growth 10y) | 21.27 - 39.58 | 27.72 | 149.9% |
| DCF (EBITDA 5y) | 6.56 - 9.04 | 7.76 | -30.1% |
| DCF (EBITDA 10y) | 10.77 - 14.06 | 12.32 | 11.1% |
| Fair Value | 15.29 - 15.29 | 15.29 | 37.84% |
| P/E | 4.37 - 10.67 | 8.24 | -25.7% |
| EV/EBITDA | (0.94) - 2.18 | 0.40 | -96.4% |
| EPV | 0.87 - 2.49 | 1.68 | -84.8% |
| DDM - Stable | 4.57 - 12.55 | 8.56 | -22.8% |
| DDM - Multi | 11.40 - 24.61 | 15.61 | 40.7% |
| Market Cap (mil) | 148.83 |
| Beta | 0.98 |
| Outstanding shares (mil) | 13.42 |
| Enterprise Value (mil) | 190.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.37% |
| Cost of Debt | 4.48% |
| WACC | 5.05% |