Sunrise Real Estate Group Inc. (SRRE) intrinsic value & 10-year financials
Sunrise Real Estate Group Inc. (SRRE) has a Graham intrinsic value of $10.78 per share. At $0.07 on Oct 17, 2026, the stock trades 99% below that value. Over the last 10 fiscal years revenue grew 11.0% a year to $13.3M, with an average return on invested capital of -5.8%.
- Graham intrinsic value
- $10.78
- Share price (Oct 17, 2026)
- $0.07
- Price vs Graham value
- 99% below
- Market cap
- $4.8M
- Revenue (FY2025)
- $13.3M
- Revenue growth (10-yr CAGR)
- 11.0%
- ROIC (10-yr avg)
- -5.8%
- Free cash flow (FY2025)
- —
SRRE 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $13.3M | -$8.3M | -$0.12 | — | -28.1% | -3.5% |
| FY2024 | $15.6M | -$9.1M | -$0.13 | -$4.2M | -13.6% | -1.9% |
| FY2023 | $24.8M | -$10.1M | -$0.15 | -$4.1M | -2.5% | -0.5% |
| FY2022 | $80.0M | -$8.4M | -$0.12 | -$13.4M | -2.7% | -1.5% |
| FY2021 | $54.1M | $35.0M | $0.51 | -$19.2M | 11.4% | 4.0% |
| FY2020 | $5.9M | -$4.2M | -$0.06 | $18.2M | -471.6% | -20.9% |
| FY2019 | $33.0M | -$1.8M | — | -$49.6M | -21.1% | -4.6% |
| FY2018 | $8.2M | $46.9M | — | -$8.5M | -38.9% | -4.1% |
| FY2017 | $27.6M | $62.7M | — | -$2.8M | 0.5% | 0.3% |
| FY2016 | $5.2M | $30.4M | — | $23.1M | -69.9% | -25.4% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
SUNRISE REAL ESTATE GROUP INC is a consistent compounder, expanding top-line revenue at 11.0% annually over the past decade.
SUNRISE REAL ESTATE GROUP INC has historically struggled to out-earn its cost of capital, averaging just -5.8% ROIC.
SUNRISE REAL ESTATE GROUP INC capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, SUNRISE REAL ESTATE GROUP INC is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $10.78 per share.