Company Valuation: Sun Communities, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 25,195 17,716 16,632 15,665 15,324 13,493 - -
Change - -29.68% -6.12% -5.81% -2.18% -11.95% - -
Enterprise Value (EV) 1 30,788 24,823 24,367 22,954 18,946 17,252 17,536 17,616
Change - -19.38% -1.84% -5.8% -17.46% -8.94% 1.65% 0.46%
P/E 62.5x 71.5x -78.2x 173x 11.4x -18x 32.6x 27.8x
PBR 3.76x 2.27x 2.4x 2.16x 2.22x 2.75x 3.1x 3.22x
PEG - -1.8x 0x -1x 0x 0x -0x 1.6x
Capitalization / Revenue 11.1x 5.97x 5.16x 4.86x 6.64x 6.61x 6.48x 6.23x
EV / Revenue 13.5x 8.36x 7.56x 7.13x 8.22x 8.46x 8.42x 8.14x
EV / EBITDA 31.3x 20.8x 19.2x 18.8x 17.7x 18.3x 17.5x 16.7x
EV / EBIT 67x 44.8x 40.2x 42.2x 35.6x 40.1x 33.7x 31.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.32 3.52 3.72 3.76 4.06 4.474 4.636 4.876
Rate of return 1.58% 2.46% 2.78% 3.06% 3.28% 4.04% 4.18% 4.4%
EPS 2 3.36 2 -1.71 0.71 10.84 -6.145 3.403 3.979
Distribution rate 98.8% 176% -218% 530% 37.5% -72.8% 136% 123%
Net sales 1 2,273 2,970 3,225 3,221 2,306 2,040 2,082 2,164
EBITDA 1 982.1 1,194 1,266 1,224 1,070 944.8 1,003 1,055
EBIT 1 459.4 553.8 606.1 543.3 532.7 430.3 519.6 564.4
Net income 1 380.2 242 -213.3 89 1,361 -512 412.6 462.8
Net Debt 1 5,594 7,107 7,735 7,289 3,623 3,759 4,043 4,123
Reference price 2 209.97 143.00 133.65 122.97 123.91 110.78 110.78 110.78
Nbr of stocks (in thousands) 119,992 123,890 124,445 127,390 123,668 121,801 - -
Announcement Date 2/21/22 2/22/23 2/20/24 2/26/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
38.74x12.74x22.71x - 47.01B
47.97x12.2x18.72x3.85% 17.31B
26.57x8x15.49x4.57% 15.55B
31.52x8.71x15.45x5.21% 13.66B
-18.03x8.46x18.26x4.04% 13.49B
28.04x9.28x18.96x3.7% 11.32B
31.16x8.43x15.79x4.33% 10.93B
32.16x9.78x15.89x5.18% 10.78B
70.44x8.75x15.71x4.38% 9.92B
Average 32.06x 9.59x 17.44x 4.41% 16.67B
Weighted average by Cap. 33.04x 10.38x 18.70x 4.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SUI Stock
  4. SCZ Stock
  5. Valuation Sun Communities, Inc.