investorscraft@gmail.com

Intrinsic ValueSun Communities, Inc. (SUI)

Previous Close$127.43
Intrinsic Value
Upside potential
Previous Close
$127.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sun Communities, Inc. (SUI) is a leading real estate investment trust (REIT) specializing in manufactured housing communities, recreational vehicle (RV) resorts, and marinas. The company operates in the niche but resilient segment of affordable housing and leisure properties, catering to retirees, seasonal travelers, and long-term residents. Its core revenue model is driven by site rental income, ancillary services, and property appreciation, supported by a geographically diversified portfolio across the U.S. and Canada. Sun Communities has established itself as a market leader through strategic acquisitions, operational efficiency, and a focus on high-demand locations, benefiting from demographic trends favoring affordable housing and outdoor recreation. The company’s vertically integrated approach allows it to maintain strong occupancy rates and pricing power, reinforcing its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Sun Communities reported revenue of $3.2 billion for FY 2024, with net income of $89 million, reflecting a net margin of approximately 2.8%. The company generated $861 million in operating cash flow, underscoring its ability to convert revenue into cash efficiently. Despite modest profitability metrics, its focus on recurring rental income provides stability, though elevated debt levels and interest expenses weigh on bottom-line performance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.71 indicates moderate earnings power relative to its share count. Capital expenditures were negligible, suggesting a mature portfolio with limited reinvestment needs. However, the high total debt of $7.35 billion raises concerns about capital efficiency, as interest obligations may constrain future flexibility. Operating cash flow coverage of debt service remains a critical monitorable.

Balance Sheet And Financial Health

Sun Communities’ balance sheet shows $47.4 million in cash and equivalents against $7.35 billion in total debt, highlighting significant leverage. The debt-to-equity ratio is elevated, though typical for REITs. Liquidity depends on stable cash flows and access to capital markets, with refinancing risks mitigated by long-term maturities. Asset quality and occupancy rates provide collateral support.

Growth Trends And Dividend Policy

Growth is driven by acquisitions and organic rent increases, though recent net income suggests tempered expansion. The dividend payout of $7.76 per share is substantial, reflecting a commitment to shareholder returns but raising sustainability questions given earnings coverage. Demographic tailwinds in affordable housing and leisure could support long-term demand, but near-term growth may be constrained by macroeconomic factors.

Valuation And Market Expectations

The market appears to price Sun Communities on cash flow stability rather than earnings growth, with a focus on dividend yield. Valuation multiples reflect sector norms, though leverage concerns may cap upside. Investor sentiment hinges on interest rate trends and occupancy resilience, with upside potential tied to operational improvements and strategic acquisitions.

Strategic Advantages And Outlook

Sun Communities’ scale, diversified portfolio, and operational expertise position it well in a fragmented market. Long-term demand for affordable housing and leisure properties supports its outlook, but high leverage and interest rate sensitivity pose risks. Strategic focus on high-quality assets and cost management will be critical to sustaining competitive advantages and navigating macroeconomic headwinds.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount