Sun Communities, Inc. logo SUI - Sun Communities, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 13
HOLD 6
SELL 2
STRONG
SELL
0
| PRICE TARGET: $136.36 DETAILS
HIGH: $150.00
LOW: $117.00
MEDIAN: $136.00
CONSENSUS: $136.36
UPSIDE: 14.72%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Residential REIT Multiple

Valuation Signal Undervalued Strong
Trading 61.3% below fair value
Current Price $118.86
Bear Case $259.08 118.0% upside ($259.08 - $118.86) / $118.86 = 118.0% $15.45 FFO × 21x
Fair Value $307.28 158.5% upside ($307.28 - $118.86) / $118.86 = 158.5% $15.45 FFO × 25x
Bull Case $355.48 199.1% upside ($355.48 - $118.86) / $118.86 = 199.1% $15.45 FFO × 29x

Adjust Assumptions

24.7x
15.45$

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.
ℹ Dividend-based valuation: $133.90 (56% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
ℹ 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