SUN COMMUNITIES INC (SUI)
Real Estate Investment Trusts · Financial Services · $26.7B
Intrinsic Value (Consensus)
$218.43
Current Price
$216.80
Margin of Safety
+0.8%
0.8% Below Intrinsic Value
Value: $218
Price: $217
Valuation Model Estimates
Current Price: $216.80
DCF (Discounted Cash Flow)
$279.48
Graham Number
$117.32
Earnings Power Value
$105.24
Relative Value (P/E)
$216.80
Dividend Discount Model
$373.33
Consensus Value
$218.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $10.84
- EPS (Forward)
- $13.01
- Book Value
- $56.44
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 20.3%
- Debt/Equity
- 106%
- Revenue Growth
- -28.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance