Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Sun InternationalSVUFF 73 Intrinsic Value: Projected FCF is $3.63 as of Sep. 21, 2026. GuruFocus rates SVUFF with a GF Score™ of 73/100 and a GF Value™ of $2.17. The stock has 4 warning signs investors should review. Among 593 Travel & Leisure companies, Sun International ranks better than 67.79% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-09-21), Sun International's Intrinsic Value: Projected FCF is $3.63. The stock price of Sun International is $2.21. Therefore, Sun International's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.
The historical rank and industry rank for Sun International's Intrinsic Value: Projected FCF or its related term are showing as below:
SVUFF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23 Med: 0.6 Max: 1.32
Current: 0.61
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sun International was 1.32. The lowest was 0.23. And the median was 0.60.
SVUFF's Price-to-Projected-FCF is ranked better than 67.79% of 593
companies
in the Travel & Leisure industry
Industry Median: 0.91
vs SVUFF: 0.61
Sun International (OTCPK:SVUFF) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Sun International's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
2.21
/
3.2734900844943
=
0.68
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Sun International Intrinsic Value: Projected FCF Related Terms
Sun International Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Sun International's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Sun International Intrinsic Value: Projected FCF Chart
SVUFF vs LVS, MGM, WYNN: Intrinsic Value: Projected FCF Comparison
For the Resorts & Casinos subindustry, Sun International's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Sun International Price-to-Projected-FCF vs Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Sun International's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Sun International's Price-to-Projected-FCF falls into.
Sun International Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of $3.63 mean?
Sun International (SVUFF) has a Intrinsic Value: Projected FCF of $3.63 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sun International and its competitors. According to the industry distribution chart, Sun International ranks #191 out of 593 companies in the Travel & Leisure industry, placing it in the top 32.2%.
Is Sun International's Intrinsic Value: Projected FCF too high?
Sun International's current Intrinsic Value: Projected FCF is $3.63. The Travel & Leisure industry median Intrinsic Value: Projected FCF is 0.91. Sun International's value of $3.63 is 298.9% above this industry median. Based on the distribution chart, Sun International ranks #191 out of 593 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Sun International has a GF Score™ of 73/100, reflecting its overall financial health beyond just this single metric.
How does Sun International's Intrinsic Value: Projected FCF compare to LVS and MGM?
According to the Travel & Leisure industry distribution chart, Sun International ranks #191 out of 593 companies for Intrinsic Value: Projected FCF. This puts Sun International in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.91. Sun International's value of $3.63 is 298.9% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Travel & Leisure company?
The median Intrinsic Value: Projected FCF among Travel & Leisure companies is 0.91, based on 593 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Sun International's current Intrinsic Value: Projected FCF of $3.63 is 298.9% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sun International and its competitors. For the Travel & Leisure industry, the median Intrinsic Value: Projected FCF is 0.91 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sun International's current Intrinsic Value: Projected FCF is $3.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sun International stock overvalued right now?
Sun International (SVUFF) has a current Intrinsic Value: Projected FCF of $3.63. The stock's GF Value™ is $2.17, compared to a current price of $2.21 — trading 1.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is $3.63 and 298.9% above the Travel & Leisure industry median of 0.91. Sun International's overall GF Score™ is 73/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Sun International (SVUFF), the current Intrinsic Value: Projected FCF is $3.63 as of Sep. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Sun International (SVUFF) Overvalued in 2026?
Based on GuruFocus' analysis, Sun International stock appears to be overvalued.
The current stock price of $2.21 is trading 1.8% above its estimated GF Value™ of $2.17.
Key valuation signals for SVUFF:
Intrinsic Value: Projected FCF: $3.63
GF Value™: $2.17 vs. price of $2.21 (1.8% above fair value)
Industry Position: 298.9% above the Travel & Leisure median (#191 of 593)
No single metric tells the full story. See the SVUFF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Sun International Ltd is mainly engaged in the development of integrated gaming, hospitality, and leisure destinations in South Africa. Its assets include urban casinos, an online betting business, limited payout machines (LPMs), and hotels and resorts, which offer adventures in luxury destinations that are complemented by personal service. Some of the company's casinos, resorts, and hotels are GrandWest, Sun Time Square, Sun Time Square, Wild Coast Sun, The Table Bay Hotel, and Sun City, among others. Its operating segments are: Urban Casinos, which generate maximum revenue, Resorts and Hotels, Sun Slots group, and Sunbet group.
73GF Score
Get the complete analysis for SVUFF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
SVUFF has been successfully added to your 
