SUI - NYSE

Sun Communities, Inc.

Sun Communities, Inc.

SUIยทNYSE

$122.69

+1.2%
Real EstateREIT - Residential

Sun Communities, Inc. is a REIT that, as of March 31, 2022, owned, operated, or had an interest in a portfolio of 603 developed MH, RV and marina properties comprising nearly 159,300 developed sites and over 45,700 wet slips and dry storage spaces in 39 states, Canada, Puerto Rico and the UK.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$15.12B
EPS10.8400
P/E Ratio11.32
Earnings Date07/29/2026
Sun Communities, Inc.

Sun Communities, Inc. Fair Value Envelope

SUI ยท NYSE

Our analysis suggests that SUI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $122.69, this represents a potential HIDDEN relative to our calculated worth for Sun Communities, Inc..

HIDDEN
Intrinsic Value
Current Price: $122.69

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$10.2B
+ Cash & Equivalents$636.1M
Firm Value$10.8B
- Debt$1.8B
Equity Value$9.0B
/ Shares Outstanding125,851,481B
DCF Value$72
OVERVALUED BY 42%

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
$840.3M
$817.0M
$794.4M
$772.4M
$751.0M
$730.3M
$710.0M
$690.4M
$671.3M
$652.7M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$840.3M
$817.0M
$794.4M
$772.4M
$751.0M
$730.3M
$710.0M
$690.4M
$671.3M
$652.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$778.0M
$700.5M
$630.6M
$567.8M
$511.1M
$460.2M
$414.3M
$373.0M
$335.8M
$302.3M
Terminal Value represents 50.3% of Enterprise Value

Related Guides

Blog Categories

Continue your SUI 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.