Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
SUI Sun International Ltd
S

Sun International Ltd
JSE:SUI

Watchlist Manager
Sun International Ltd
JSE:SUI
Watchlist
Price: 4 720.31 Zac -0.12%
Market Cap: 11.8B ZAR
Write Note Create Alert

DCF Value

The DCF Value for Sun International Ltd (SUI) under the Base Case is Zac. Compared with the current market price of 4 720.31 Zac, the stock appears .

Key assumptions
SUI DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 6.3%
Net Margin 10.6%9.4%
Forecast Period 5 years
Model Settings
Template via Net Income
Discount Rate 12.1%
Exit Multiple 7.7x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue SUI Research

Summary
SUI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SUI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SUI stock valuation using valuation multiples.
Wall St Estimates
SUI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SUI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Sun International Ltd listings:
F • EUR
RY1B
 OTC • USD
SVUFF