Sun Communities, Inc. (SUI) DCF Valuation

Sun Communities, Inc. (SUI) Avaliação DCF

US | Real Estate | REIT - Residential | NYSE
Sun Communities, Inc. (SUI) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Sun Communities, Inc. (SUI) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Avalie as perspectivas financeiras da Sun Communities, Inc. (SUI) como um especialista! Essa calculadora DCF (SUI) fornece dados financeiros pré-populados, juntamente com a flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições críticas para se alinhar às suas projeções.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,388.2 2,260.4 2,934.5 3,179.2 3,200.4 3,386.8 3,584.0 3,792.8 4,013.7 4,247.4
Revenue Growth, % 0 62.82 29.82 8.34 0.66683 5.82 5.82 5.82 5.82 5.82
EBITDA 1,261.1 1,683.8 2,269.4 771.6 1,102.9 2,041.6 2,160.5 2,286.3 2,419.5 2,560.4
EBITDA, % 90.85 74.49 77.34 24.27 34.46 60.28 60.28 60.28 60.28 60.28
Depreciation 1,099.1 1,779.3 2,433.1 641.2 680.7 1,911.8 2,023.1 2,141.0 2,265.7 2,397.6
Depreciation, % 79.18 78.72 82.91 20.17 21.27 56.45 56.45 56.45 56.45 56.45
EBIT 162.0 -95.5 -163.7 130.4 422.2 129.8 137.3 145.3 153.8 162.7
EBIT, % 11.67 -4.23 -5.58 4.1 13.19 3.83 3.83 3.83 3.83 3.83
Total Cash 223.0 265.1 217.7 29.2 47.4 254.8 269.6 285.3 301.9 319.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 221.7 151.9 617.3 477.8 535.2
Account Receivables, % 15.97 6.72 21.04 15.03 16.72
Inventories 46.6 51.1 202.7 205.6 129.8 156.1 165.2 174.8 185.0 195.8
Inventories, % 3.36 2.26 6.91 6.47 4.06 4.61 4.61 4.61 4.61 4.61
Accounts Payable 148.4 .0 .0 .0 .0 72.4 76.6 81.1 85.8 90.8
Accounts Payable, % 10.69 0 0 0 0 2.14 2.14 2.14 2.14 2.14
Capital Expenditure 517.8 -281.2 866.4 .0 .0 -84.3 -89.2 -94.4 -99.9 -105.7
Capital Expenditure, % 37.3 -12.44 29.52 0 0 -2.49 -2.49 -2.49 -2.49 -2.49
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 145.4 -87.5 -146.8 127.9 422.2 121.7 128.8 136.3 144.3 152.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,642.4 1,327.5 2,535.7 905.7 1,121.3 2,019.3 2,028.2 2,146.3 2,271.3 2,403.6
WACC, % 6.91 6.94 6.91 7.04 7.07 6.98 6.98 6.98 6.98 6.98
PV UFCF
SUM PV UFCF 8,863.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 2,500
Terminal Value 84,004
Present Terminal Value 59,962
Enterprise Value 68,825
Net Debt 7,305
Equity Value 61,520
Diluted Shares Outstanding, MM 127
Equity Value Per Share 483.64

What You Will Get

  • Real SUI Financial Data: Pre-filled with Sun Communities, Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Sun Communities, Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Historical Data: Sun Communities, Inc.'s (SUI) past financial statements and detailed forecasts are readily available.
  • Customizable Assumptions: Modify inputs such as WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Sun Communities, Inc. (SUI) as you adjust parameters.
  • Intuitive Visualizations: User-friendly dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Sun Communities, Inc. (SUI) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Sun Communities, Inc. (SUI)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Sun Communities, Inc. (SUI)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for real estate investments.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • In-Depth Analysis: Automatically computes Sun Communities’ intrinsic value and Net Present Value.
  • Data-Rich Environment: Comes with historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for real estate analysts, investors, and financial advisors.

Who Should Use This Product?

  • Investors: Assess Sun Communities, Inc.'s (SUI) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established real estate investment trusts like Sun Communities, Inc. (SUI).
  • Consultants: Provide detailed valuation analyses and reports for clients in the real estate sector.
  • Students and Educators: Utilize current market data to learn and teach valuation principles related to real estate investments.

What the Template Contains

  • Pre-Filled DCF Model: Sun Communities, Inc. (SUI)’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Sun Communities, Inc. (SUI)’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.