US · SUNS
Sunrise Realty Trust, Inc.
- Sector
- Real Estate · REIT - Residential
- Headquarters
- West Palm Beach, FL 33401
- Website
- sunrisereit.ca
Price · as of 2024-12-31
$7.63
Market cap 125.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $237.85 | +3,017.3% |
| Intrinsic Value(DCF) | $6,188.52 | +81,007.73% |
| Graham-Dodd Method(GD) | $18.63 | +144.1% |
| Graham Formula(GF) | $1,310.03 | +17,069.45% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $9.92 | $237.85 | $1,141,168.48 | $18.62 | $1,310.03 |
AI valuation
Our deep-learning model estimates Sunrise Realty Trust, Inc.'s (SUNS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $237.85
- Current price
- $7.63
- AI upside
- +3,017.3%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6,188.52
+81,007.73% upside
Graham-Dodd
$18.63
+144.1% upside
Graham Formula
$1,310.03
+17,069.45% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SUNS | Sunrise Realty Trust, Inc… | $7.63 | 125.75M | +3,017% | +81,008% | +144% | +17,069% | 9.82 | 0.59 | 6.34 | 11.89 | 0.11 | 0.59 | 92.33% | 64.62% | 64.62% | 9.45% | 10.70% | 3.94% | 1.74 | -31.76 | 1.56 | 0.91 | 2.07 | 859565.00% | 134757.00% | 57065.00% | 2.43% | 0.01 | 2.56% | 2.16% | 21.20% | 2.16% | 11.89 | 49.77 | 7.68 | 0.73 |
| AXR | AMREP Corporation | $25.26 | 134.03M | +154% | -42% | +44% | -52% | 9.89 | 0.97 | 2.53 | 6.99 | 11.04 | 0.97 | 66.17% | 24.36% | 25.59% | 10.25% | 12.57% | 9.91% | 0.00 | — | 28.36 | 10.62 | -3.24 | 8960.00% | -326.00% | -583.00% | 7.68% | 2.70 | 10.82% | 0.00% | 0.00% | 8.11% | 7.10 | 8.90 | 1.73 | 14.58 |
| BEEP | Mobile Infrastructure Cor… | $3.04 | 128.59M | +793% | -53% | — | — | -13.67 | 0.67 | 3.10 | 22.89 | — | 0.70 | 61.16% | 4.53% | -15.58% | -6.00% | 0.51% | -2.00% | 1.25 | 0.12 | 0.65 | 0.44 | 14.62 | -9020.00% | 2225.00% | -6718.00% | -1.13% | -0.02 | -0.39% | 8.46% | -115.60% | 19.19% | 189.08 | -244.86 | 8.57 | -0.10 |
| CHCI | Comstock Holding Companie… | $11.67 | 115.15M | +214% | -14% | +9% | +180% | 4.80 | 1.33 | 1.36 | 4.48 | 5.78 | 1.34 | 24.69% | 20.05% | 28.39% | 32.51% | 37.11% | 24.98% | 0.12 | — | 5.52 | 5.45 | -2.12 | 8312.00% | 1470.00% | 2441.00% | 15.58% | 1.69 | 39.30% | 0.00% | 0.00% | 15.49% | 4.61 | 4.35 | 0.92 | 2.04 |
| CHMI | Cherry Hill Mortgage Inve… | $2.63 | 96.62M | +2,532% | +204% | — | — | 7.61 | 0.40 | 2.69 | — | — | 0.40 | 100.00% | 0.00% | 34.62% | 5.03% | 0.00% | 0.85% | 0.66 | 0.00 | — | — | — | -10402.00% | -26307.00% | -11154.00% | -5.05% | — | -1.33% | 30.30% | 230.70% | 42.69% | — | -42.18 | 5.72 | -0.17 |
| GPMT | Granite Point Mortgage Tr… | $1.74 | 82.76M | +3,095% | -55% | +316% | — | -2.08 | 0.16 | 0.59 | 20.64 | — | 0.16 | 83.02% | 43.59% | -28.33% | -7.02% | 3.47% | -2.13% | 2.09 | 0.65 | 0.20 | 3.60 | 18.89 | -7370.00% | -18777.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 362.67% | 18.54 | — | 8.08 | -0.51 |
| ONL | Orion Properties Inc. | $2.49 | 140.22M | +687% | -37% | — | +388% | -1.31 | 0.18 | 0.82 | 20.53 | -1.63 | 0.20 | 60.48% | -12.86% | -62.48% | -12.49% | -1.63% | -7.46% | 0.67 | -0.65 | 0.59 | 0.25 | 16.13 | 8039.00% | -1547.00% | -5515.00% | 23.48% | 0.35 | 2.44% | 16.57% | -21.70% | 16.69% | -29.72 | 19.89 | 3.82 | -0.25 |
| RPT | Rithm Property Trust Inc. | $14.56 | 110.24M | +19,840% | +66% | +21% | -74% | 74.83 | 0.38 | 2.09 | 19.85 | — | 0.38 | 84.44% | 73.71% | 2.79% | 0.55% | 4.02% | 0.15% | 2.54 | 1.04 | 1.20 | 1.06 | 17.02 | -9738.00% | 1182.00% | -165000.00% | -4.08% | -0.01 | -0.48% | 10.01% | 749.00% | 10.01% | 19.85 | -171.89 | 14.63 | 0.13 |
| SEVN | Seven Hills Realty Trust | $8.56 | 130.43M | +534% | +239,415% | -5% | +1,087% | 8.55 | 0.40 | 2.24 | 10.78 | — | 0.40 | 80.45% | 76.33% | 26.22% | 5.16% | 6.86% | 2.04% | 1.48 | 1.52 | 0.27 | 0.27 | 7.91 | -1667.00% | 9642.00% | -2522.00% | 11.39% | 0.03 | 2.30% | 14.27% | 122.00% | 14.56% | 11.04 | 32.99 | 8.43 | -0.05 |
About Sunrise Realty Trust, Inc.
Founded in 2017, Sunrise REIT has served the Canadian rental community's growing need for new property and real estate projects through impressive integrity and a commitment to delivering results with the highest quality standards. Our professional team works closely with both investors and landowners in order to come up with results that exceed expectations.
- CEO
- Brian Sedrish
- Employees
- 0
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6,188.52 ÷ $7.63) − 1 = +81,007.73% (DCF, example).