US · SGI
Somnigroup International Inc
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Lexington, KY 40511
- Website
- somnigroup.com
Price · as of 2025-12-31
$75.58
Market cap 18.79B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $75.16 | -0.56% |
| Intrinsic Value(DCF) | $812.25 | +974.69% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $107.19 | +41.82% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.10 | $0.00 | |||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $0.56 | $0.00 | |||
| 2014 | $0.00 | $31.97 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $36.16 | $11,609.30 | $7.12 | $960.46 | |
| 2021 | $29.90 | $59.32 | $12,288.75 | $6.88 | $129.48 |
| 2022 | $38.24 | $51.32 | $1,583.15 | $0.78 | $20.68 |
| 2023 | $53.95 | $53.03 | $118.85 | $0.00 | $17.38 |
| 2024 | $56.69 | $56.14 | $0.11 | $0.13 | $18.42 |
| 2025 | $87.42 | $75.16 | $223.97 | $0.00 | $107.19 |
AI valuation
Our deep-learning model estimates Somnigroup International Inc's (SGI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $75.16
- Current price
- $75.58
- AI upside
- -0.56%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$812.25
+974.69% upside
Graham-Dodd
—
— upside
Graham Formula
$107.19
+41.82% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SGI | Somnigroup International … | $75.58 | 18.79B | -1% | +975% | — | +42% | 46.74 | 5.79 | 2.41 | 20.47 | — | -4.40 | 44.35% | 13.18% | 5.14% | 21.01% | 9.78% | 4.38% | 2.66 | 3.68 | 0.83 | 0.32 | 6.37 | -1481.00% | 5163.00% | 1124.00% | 3.52% | 0.51 | 7.84% | 0.71% | 33.10% | 1.44% | 26.53 | 41.28 | 3.50 | 2.63 |
| BG | Bunge Global S.A. | $120.65 | 23.33B | -44% | +20,538% | -45% | +59% | 24.45 | 1.15 | 0.28 | 14.45 | — | 1.44 | 4.85% | 1.84% | 1.16% | 6.00% | 4.18% | 2.36% | 0.98 | 2.06 | 1.61 | 0.34 | 6.42 | -3855.00% | 3243.00% | -27615.00% | -4.61% | 0.05 | -3.99% | 2.29% | 56.00% | 5.04% | 27.49 | -38.60 | 0.51 | 2.37 |
| CHD | Church & Dwight Co., Inc. | $104.86 | 25.18B | -24% | -57% | -97% | -72% | 34.24 | 6.30 | 4.07 | 20.80 | 124.85 | -11.81 | 44.73% | 17.37% | 11.88% | 17.62% | 14.31% | 8.28% | 0.55 | 11.32 | 1.07 | 0.67 | 1.38 | 2743.00% | 157.00% | 1194.00% | 4.33% | 0.81 | 18.84% | 1.14% | 39.00% | 4.71% | 25.08 | 24.73 | 4.36 | 5.25 |
| CLX | The Clorox Company | $127.16 | 15.51B | -21% | -60% | — | -57% | 18.64 | 47.85 | 2.16 | 12.93 | 9.82 | -10.42 | 44.96% | 16.60% | 11.40% | 253.93% | 29.73% | 14.57% | 8.97 | 11.67 | 0.84 | 0.51 | 1.94 | 18978.00% | 16.00% | 5756.00% | 4.95% | 0.51 | 25.10% | 3.92% | 73.10% | 6.08% | 15.33 | 23.75 | 2.54 | 3.83 |
| FMX | Fomento Económico Mexican… | $112.32 | 22.63B | 0% | -58% | -45% | -93% | 40.03 | 2.36 | 0.92 | 8.88 | — | 4.23 | 40.62% | 8.80% | 2.31% | 6.20% | 10.93% | 2.36% | 0.78 | — | 1.35 | 0.84 | 1.46 | -9303.00% | -552.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 12.27 | — | 1.08 | 2.47 |
| KOF | Coca-Cola FEMSA, S.A.B. d… | $111.15 | 23.35B | -14% | -50% | -38% | -32% | 17.76 | 2.90 | 1.45 | 8.66 | 4014.23 | 9.66 | 45.65% | 14.72% | 8.17% | 16.47% | 14.62% | 7.66% | 0.57 | — | 1.12 | 0.75 | 0.99 | 44.00% | 427.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 11.14 | — | 1.64 | 2.99 |
| MKC | McCormick & Company, Inco… | $71.04 | 19.07B | -20% | -59% | — | -59% | 22.94 | 3.16 | 2.65 | 16.42 | 6698.54 | -6.34 | 37.90% | 15.96% | 11.54% | 14.32% | 9.09% | 6.01% | 0.70 | 5.57 | 0.70 | 0.24 | 2.91 | 34.00% | 173.00% | 1444.00% | 4.09% | 0.31 | 7.69% | 2.67% | 61.20% | 5.19% | 20.16 | 29.73 | 3.22 | 2.57 |
| PFGC | Performance Food Group Co… | $97.06 | 15.25B | -6% | -57% | -82% | -63% | 47.97 | 3.65 | 0.26 | 15.79 | — | -23.44 | 11.72% | 1.29% | 0.54% | 7.91% | 5.64% | 2.18% | 1.79 | 2.28 | 1.58 | 0.67 | 5.16 | -2186.00% | 861.00% | -825.00% | 4.31% | 0.27 | 6.56% | 0.00% | 0.00% | 0.47% | 29.69 | 34.42 | 0.38 | 4.73 |
| TSN | Tyson Foods, Inc. | $64.99 | 23.15B | -64% | -66% | -98% | -79% | 38.42 | 1.08 | 0.36 | 10.50 | — | 6.51 | 6.54% | 2.65% | 0.87% | 2.78% | 3.64% | 1.37% | 0.49 | 3.21 | 1.55 | 0.59 | 2.95 | -3956.00% | 212.00% | -1927.00% | 6.04% | 0.34 | 4.51% | 3.58% | 137.50% | 6.99% | 18.79 | 23.01 | 0.50 | 3.08 |
| USFD | US Foods Holding Corp. | $96.61 | 21.54B | -26% | -61% | -91% | -63% | 32.04 | 5.03 | 0.55 | 15.43 | 70.35 | -9.55 | 17.41% | 3.37% | 1.71% | 15.30% | 9.91% | 4.87% | 1.40 | 4.36 | 1.16 | 0.64 | 3.34 | 4554.00% | 408.00% | 1513.00% | 4.43% | 0.38 | 9.50% | 0.00% | 0.00% | 4.51% | 20.79 | 28.83 | 0.70 | 4.67 |
About Somnigroup International Inc
Somni is a company specializing in sleep technology and wellness solutions, developing innovative products to enhance sleep quality. The company integrates science-backed methods, smart technology, and data-driven insights to improve sleep patterns and overall well-being.
- CEO
- Scott L. Thompson
- Employees
- 12K
- Beta
- 1.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($812.25 ÷ $75.58) − 1 = +974.69% (DCF, example).