SUI - Sun Communities, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$136.36
DETAILS
HIGH:
$150.00
LOW:
$117.00
MEDIAN:
$136.00
CONSENSUS:
$136.36
UPSIDE:
14.72%
AlphaVal
Deterministic, archetype-aware fair value
Real Estate Investment Trust
85% confidence
Primary model: P/FFO × Residential REIT Multiple
Adjust Assumptions
24.7x
$
Key Value Driver
FFO/share ($15.45) × residential P/FFO multiple
Implied Market Multiple
7.7x
Plain-Language Summary
At $15.45 FFO/share with a 25x residential REIT multiple, the base-case value is $307.28 per share. Dividend yield: 3.7%. DDM cross-check: $133.90.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (21 analysts)
$136.36
Analyst Range
$117.00 – $150.00
Divergence from AlphaVal
125%
Warnings
Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend-based valuation: $133.90 (56% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $136.36 (from 21 analysts). Our estimate is 125% above the consensus -- consider that gap carefully.
Key Risks
- P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
- Interest rate sensitivity: REIT multiples compress when rates rise
- FFO approximation (NI + D&A) may include gains on property sales — verify