Switch theme
Sign up to access all valuation multiples
Sun International Ltd is a resorts and casinos company. It owns and operates casinos, hotels, and resort properties in South Africa and Nigeria. Its Urban casinos include GrandWest, Sun City, Sibaya, Carnival City, Boardwalk, Wild Coast, Monticello, Meropa, Flamingo, and Golden Valley; and Resorts and hotels include Sun City, Wild Coast Sun, The Table Bay Hotel, and The Maslow Sandton.
1967
7.1K+
LTM Revenue $691M
LTM EBITDA $193M
$822M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Sun International has a last 12-month revenue of $691M and a last 12-month EBITDA of $193M.
In the most recent fiscal year, Sun International achieved revenue of $687M and an EBITDA of $187M.
Sun International expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Sun International valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $661M | $687M | XXX | XXX | XXX |
| Gross Profit | $304M | $328M | XXX | XXX | XXX |
| Gross Margin | 46% | 48% | XXX | XXX | XXX |
| EBITDA | $177M | $187M | XXX | XXX | XXX |
| EBITDA Margin | 27% | 27% | XXX | XXX | XXX |
| Net Profit | $30.3M | $65.8M | XXX | XXX | XXX |
| Net Margin | 5% | 10% | XXX | XXX | XXX |
| Net Debt | $333M | $336M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Sun International's stock price is ZAR 39 (or $2).
Sun International has current market cap of ZAR 9.5B (or $517M), and EV of ZAR 15.0B (or $822M).
See Sun International trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $822M | $517M | XXX | XXX | XXX | XXX | $0.29 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Sun International has market cap of $517M and EV of $822M.
Sun International's trades at 1.2x LTM EV/Revenue multiple, and 4.3x LTM EBITDA.
Analysts estimate Sun International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Sun International and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $822M | XXX | XXX | XXX |
| EV/Revenue | 1.2x | XXX | XXX | XXX |
| EV/EBITDA | 4.4x | XXX | XXX | XXX |
| P/E | 5.1x | XXX | XXX | XXX |
| P/E/Growth | -1.0x | XXX | XXX | XXX |
| EV/FCF | 7.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpSun International's NTM/LTM revenue growth is 3%
Sun International's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $28K for the same period.
Over next 12 months, Sun International's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Sun International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Sun International and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 27% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 6% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 30% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $28K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 5% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 29% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| High Roller Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Ainsworth Game Technology | XXX | XXX | XXX | XXX | XXX | XXX |
| Aristocrat Leisure | XXX | XXX | XXX | XXX | XXX | XXX |
| BlueBet Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| BetMakers | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Sun International acquired XXX companies to date.
Last acquisition by Sun International was XXXXXXXX, XXXXX XXXXX XXXXXX . Sun International acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Sun International founded? | Sun International was founded in 1967. |
| Where is Sun International headquartered? | Sun International is headquartered in South Africa. |
| How many employees does Sun International have? | As of today, Sun International has 7.1K+ employees. |
| Who is the CEO of Sun International? | Sun International's CEO is Mr. Anthony Leeming. |
| Is Sun International publicy listed? | Yes, Sun International is a public company listed on JSE. |
| What is the stock symbol of Sun International? | Sun International trades under SUI ticker. |
| When did Sun International go public? | Sun International went public in 1967. |
| Who are competitors of Sun International? | Similar companies to Sun International include e.g. High Roller Technologies, Ainsworth Game Technology, Aristocrat Leisure, BlueBet Holdings. |
| What is the current market cap of Sun International? | Sun International's current market cap is $517M |
| What is the current revenue of Sun International? | Sun International's last 12-month revenue is $691M. |
| What is the current EBITDA of Sun International? | Sun International's last 12-month EBITDA is $193M. |
| What is the current EV/Revenue multiple of Sun International? | Current revenue multiple of Sun International is 1.2x. |
| What is the current EV/EBITDA multiple of Sun International? | Current EBITDA multiple of Sun International is 4.3x. |
| What is the current revenue growth of Sun International? | Sun International revenue growth between 2023 and 2024 was 4%. |
| Is Sun International profitable? | Yes, Sun International is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
