Sun Communities, Inc. (SUI) DCF Valuation

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
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Sun Communities, Inc. (SUI) Bundle

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

TOTAL:

Evaluate Sun Communities, Inc.'s (SUI) financial outlook like an expert! This (SUI) DCF Calculator provides pre-populated financial data along with the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,246.2 1,388.2 2,260.4 2,934.5 3,179.2 3,364.4 3,560.3 3,767.6 3,987.1 4,219.3
Revenue Growth, % 0 11.4 62.82 29.82 8.34 5.82 5.82 5.82 5.82 5.82
EBITDA 1,149.0 1,261.1 1,683.8 2,269.4 1,154.1 2,497.5 2,643.0 2,796.9 2,959.8 3,132.2
EBITDA, % 92.2 90.85 74.49 77.34 36.3 74.23 74.23 74.23 74.23 74.23
Depreciation 934.5 1,099.1 1,779.3 2,433.1 660.0 2,264.6 2,396.5 2,536.1 2,683.8 2,840.1
Depreciation, % 74.99 79.18 78.72 82.91 20.76 67.31 67.31 67.31 67.31 67.31
EBIT 214.5 162.0 -95.5 -163.7 494.1 232.9 246.5 260.8 276.0 292.1
EBIT, % 17.21 11.67 -4.23 -5.58 15.54 6.92 6.92 6.92 6.92 6.92
Total Cash 129.6 223.0 265.1 217.7 40.9 315.5 333.9 353.4 373.9 395.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 157.9 221.7 151.9 617.3 477.8
Account Receivables, % 12.67 15.97 6.72 21.04 15.03
Inventories 62.1 46.6 51.1 202.7 205.6 161.3 170.7 180.6 191.2 202.3
Inventories, % 4.98 3.36 2.26 6.91 6.47 4.79 4.79 4.79 4.79 4.79
Accounts Payable 71.7 148.4 .0 .0 .0 110.7 117.1 123.9 131.1 138.8
Accounts Payable, % 5.75 10.69 0 0 0 3.29 3.29 3.29 3.29 3.29
Capital Expenditure 568.7 517.8 -281.2 866.4 .0 -83.7 -88.6 -93.7 -99.2 -105.0
Capital Expenditure, % 45.63 37.3 -12.44 29.52 0 -2.49 -2.49 -2.49 -2.49 -2.49
Tax Rate, % 1.93 1.93 1.93 1.93 1.93 1.93 1.93 1.93 1.93 1.93
EBITAT 194.4 145.4 -87.5 -146.8 484.6 214.1 226.6 239.8 253.8 268.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,549.3 1,790.7 1,327.5 2,535.7 1,281.2 2,547.2 2,503.6 2,649.4 2,803.7 2,967.0
WACC, % 7.16 7.15 7.18 7.15 7.28 7.18 7.18 7.18 7.18 7.18
PV UFCF
SUM PV UFCF 10,929.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 3,086
Terminal Value 96,963
Present Terminal Value 68,547
Enterprise Value 79,477
Net Debt 7,908
Equity Value 71,568
Diluted Shares Outstanding, MM 124
Equity Value Per Share 578.10

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.

No products were found matching.