SUIG - NASDAQ

SG

SUI Group Holdings Limited

SUIGยทNASDAQ

$1.30

-2.3%
Financial ServicesFinancial - Capital Markets

SUI Group Holdings Limited, formerly Mill City Ventures III, Ltd., is a company that has shifted its strategic focus to a SUI treasury strategy centered on the Sui blockchain. It aims to be the premier, foundation-backed SUI treasury company, providing institutional-grade exposure to the SUI digital asset. The company's strategy involves the long-term accumulation and activation of SUI to support the advancement and adoption of the Sui network. While executing its SUI treasury strategy, the company also plans to continue its specialty finance operations.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$99.84M
EPS-6.5900
P/E Ratio-0.20
Earnings Date08/06/2026
SG

SUI Group Holdings Limited Fair Value Envelope

SUIG ยท NASDAQ

Our analysis suggests that SUIG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.3, this represents a potential HIDDEN relative to our calculated worth for SUI Group Holdings Limited.

HIDDEN
Intrinsic Value
Current Price: $1.3

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$1.9M
+ Cash & Equivalents$21.9M
Firm Value$20.0M
- Debt$0
Equity Value$20.0M
/ Shares Outstanding81,829,686B
DCF Value$0
OVERVALUED BY 81%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$1.1M
-$549.3K
-$274.7K
-$137.3K
-$68.7K
-$34.3K
-$17.2K
-$8.6K
-$4.3K
-$2.1K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$1.1M
-$549.3K
-$274.7K
-$137.3K
-$68.7K
-$34.3K
-$17.2K
-$8.6K
-$4.3K
-$2.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$1.0M
-$471.0K
-$218.0K
-$100.9K
-$46.7K
-$21.6K
-$10.0K
-$4.6K
-$2.1K
-$994
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your SUIG research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.