As of 2024-12-14, the Intrinsic Value of Sonos Inc (SONO) is
14.71 USD. This Sonos valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.57 USD, the upside of Sonos Inc is
1.00%.
The range of the Intrinsic Value is 11.49 - 20.93 USD
14.71 USD
Intrinsic Value
Sonos Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.49 - 20.93 |
14.71 |
1.0% |
| DCF (Growth 10y) |
16.52 - 29.06 |
20.83 |
42.9% |
| DCF (EBITDA 5y) |
16.95 - 19.18 |
18.04 |
23.8% |
| DCF (EBITDA 10y) |
21.17 - 25.07 |
23.03 |
58.1% |
| Fair Value |
-7.83 - -7.83 |
-7.83 |
-153.76% |
| P/E |
(2.01) - 9.80 |
3.05 |
-79.1% |
| EV/EBITDA |
4.73 - 7.27 |
5.96 |
-59.1% |
| EPV |
2.36 - 2.53 |
2.45 |
-83.2% |
| DDM - Stable |
(1.85) - (4.96) |
(3.40) |
-123.4% |
| DDM - Multi |
5.79 - 12.82 |
8.06 |
-44.7% |
Sonos Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,774.04 |
| Beta |
1.35 |
| Outstanding shares (mil) |
121.76 |
| Enterprise Value (mil) |
1,604.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.78% |
| Cost of Debt |
7.00% |
| WACC |
9.56% |