Sui Group Holdings Ltd. (SUIG) intrinsic value & 10-year financials
Sui Group Holdings Ltd. (SUIG) has a Graham intrinsic value of $1.00 per share. At $1.34 on Oct 17, 2026, the stock trades 34% above that value. Over the last 10 fiscal years revenue grew 121.8% a year to $3.9M, with an average return on invested capital of 119.6%.
- Graham intrinsic value
- $1.00
- Share price (Oct 17, 2026)
- $1.34
- Price vs Graham value
- 34% above
- Market cap
- $53.9M
- Revenue (FY2025)
- $3.9M
- Revenue growth (10-yr CAGR)
- 121.8%
- ROIC (10-yr avg)
- 119.6%
- Free cash flow (FY2025)
- —
SUIG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.9M | -$266.1M | -$6.59 | — | -6772.6% | -278.7% |
| FY2024 | $3.3M | $1.2M | $0.03 | — | 48.3% | 6.4% |
| FY2023 | — | — | — | — | — | — |
| FY2022 | — | — | — | — | — | — |
| FY2021 | — | — | $0.04 | — | — | — |
| FY2020 | — | — | $0.03 | — | — | — |
| FY2019 | — | — | — | — | — | — |
| FY2018 | — | — | — | — | — | — |
| FY2011 | $12.4K | -$968.2K | — | -$508.1K | -7607.4% | 622.8% |
| FY2010 | $3.0K | -$148.6K | — | — | -4646.5% | 128.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
SUI Group Holdings Ltd. is a consistent compounder, expanding top-line revenue at 121.8% annually over the past decade.
SUI Group Holdings Ltd. has earned high returns on invested capital, averaging 34.5% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
SUI Group Holdings Ltd. 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, SUI Group Holdings Ltd. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1.00 per share.