As of 2025-05-18, the Intrinsic Value of Sonos Inc (SONO) is 15.07 USD. This Sonos valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.89 USD, the upside of Sonos Inc is 38.40%.
The range of the Intrinsic Value is 12.32 - 19.84 USD
Based on its market price of 10.89 USD and our intrinsic valuation, Sonos Inc (SONO) is undervalued by 38.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.32 - 19.84 | 15.07 | 38.4% |
| DCF (Growth 10y) | 18.04 - 28.17 | 21.76 | 99.9% |
| DCF (EBITDA 5y) | 12.57 - 17.49 | 14.97 | 37.5% |
| DCF (EBITDA 10y) | 17.21 - 23.43 | 20.18 | 85.3% |
| Fair Value | -14.55 - -14.55 | -14.55 | -233.58% |
| P/E | (3.72) - 9.07 | 1.98 | -81.8% |
| EV/EBITDA | 3.33 - 7.99 | 5.67 | -47.9% |
| EPV | 2.53 - 2.68 | 2.61 | -76.1% |
| DDM - Stable | (3.62) - (9.08) | (6.35) | -158.3% |
| DDM - Multi | 6.85 - 13.76 | 9.19 | -15.6% |
| Market Cap (mil) | 1,296.78 |
| Beta | 1.30 |
| Outstanding shares (mil) | 119.08 |
| Enterprise Value (mil) | 1,123.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.51% |
| Cost of Debt | 7.00% |
| WACC | 8.93% |