Fairvalue-Calculator Fairvalue-Calculator
EN DE

Sun International Limited (SUI) Fair Value & Analysis

Consumer Cyclical · ZA · Market cap 12.4B ZAC

SI Sun International Limited SUI · JSE
PriceR53.39
Fair ValueR143.24
Upside+168.3%
Quality90/100
Evidence: High Range R90.18 – R184.61

Fair value as of: Jun 26, 2026

From 26 valuation models · updated 3 days ago

Share price +7.9% over the past month.

Price vs Fair Value (12 months)

R56.08 R34.54 Fair Value R143.24 Jun 2025 Jun 2026

12‑month range R34.54 – R56.08 · fair‑value band R90.18 – R184.61 · the R53.39 price screens below the R143.24 fair value. As of Jun 26, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Sun International Limited (SUI) currently trades at R53.39, while our model-based Fair Value estimate is R143.24 — implying the stock looks roughly 168.3% undervalued today. We read business quality at 90/100 (high quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, Sun International Limited generated revenue of 13.0B ZAR at a net margin of 12.5%. Revenue grew 3.3% year over year. It earns a return on equity of 50.9%. Net debt stands at 5.3B ZAR. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) 13.0B ZAC
Revenue growth (YoY) +3.3%
Net margin 12.5%
Return on equity 50.9%
Free cash flow 1.9B ZAC FY2025
P/E ratio 7.9
More key figures
Operating margin 20.8%
EPS (TTM) R6.60
Dividend yield 0.1%
EPS growth (YoY) -15.3%
Net debt 5.3B ZAC FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

Sun International Limited owns and operates casino, hotel, and resort properties in South Africa. It offers management services for businesses in the hotel, resort, casino, and gambling industry. The company is also involved in the gaming route operation and related activities; and online sports betting and gaming business. Sun International Limited was founded in 1966 and is headquartered in Sandton, South Africa.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sun International Limited reported revenue of R13.0B in FY2025 versus R7.8B in FY2021, a compound +13.5%/yr. Reported net income was R1.8B in FY2025, compounding +61.2%/yr from FY2021.

Revenue +13.5%/yr
FY21 R7.8B
FY22 R11.3B
FY23 R12.0B
FY24 R12.6B
FY25 R13.0B
Net income +61.2%/yr
FY21 R263M
FY22 R555M
FY23 R1.2B
FY24 R1.9B
FY25 R1.8B

Open the full interactive analysis →

Similar stocks

6 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $47.80 $51.31 +7%
Galaxy Entertainment Group GXYEF $4.10 $5.06 +23%
Sands China Ltd SCHYF $1.70 $2.18 +28%
MGM Resorts International, through its subsidiaries, MGM $47.51 $19.19 -60%
Wynn Resorts, Limited WYNN $104.48 $5.26 -95%
MGM China Holdings MCHVF $1.50 $2.74 +83%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Sun International Limited (SUI) undervalued?
As of Jun 26, 2026, our model estimates a fair value of R143.24 versus a price of R53.39 — about +168% (undervalued). Model-based estimate, not financial advice.
What is the fair value of SUI?
Our 21-model fair value for Sun International Limited is R143.24 (as of Jun 26, 2026), built from audited fundamentals. The current price is R53.39.
What is the quality score of SUI?
Sun International Limited has a Quality Score of 90/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Sun International Limited (SUI)?
Sun International Limited reported trailing-twelve-month revenue of about 13.0B ZAR (latest available figure, as of Jun 26, 2026).
What is the net profit margin of SUI?
The net profit margin of Sun International Limited is about 12.5%, meaning it keeps roughly 12.5% of revenue as net income. Based on the latest reported figures.
Does Sun International Limited pay a dividend?
Sun International Limited currently shows a dividend yield of about 0.08% relative to its recent price (as of Jun 26, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.