DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Sunrise Realty Trust, Inc. (SUNS)

Real Estate | REIT - Mortgage

Today's Price

$7.50

Today's Fair Value

$12.23 +63.07%

Margin of Safety

+38.68%

Projected Value (5Y)

$19.70 +162.67%

Dividends Paid (5Y)

$5.64

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 84.12% | CAGR (5y): 81.81%

Diluted Shares Growth Rate

Regression: 36.17% | CAGR (5y): 36.12%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -2.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.68x)

Discount Rate