US · SHCO
Soho House & Co Inc.
- Sector
- Consumer Cyclical · Travel Lodging
- Headquarters
- London, NY 10011
- Website
- sohohouseco.com
Price · as of 2024-12-31
—
Market cap 1.74B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.69 | — |
| Intrinsic Value(DCF) | $2.56 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $34.30 | |||
| 2021 | $7.10 | $18.32 | $0.00 | $0.00 | $0.00 |
| 2022 | $6.88 | $29.44 | $0.89 | $0.00 | $0.00 |
| 2023 | $6.03 | $20.40 | $2.16 | $0.00 | $0.00 |
| 2024 | $6.41 | $20.69 | $0.50 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Soho House & Co Inc.'s (SHCO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.69
- Current price
- —
- AI upside
- —
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
$2.56
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| SHCO | Soho House & Co Inc. | $8.89 | 1.74B | +133% | -71% | — | — | -7.65 | -3.73 | 1.04 | 98.76 | -19.95 | -1.98 | 46.97% | -5.82% | -13.54% | 64.15% | -3.66% | -6.57% | -6.99 | -0.84 | 0.82 | 0.67 | 62.88 | 3833.00% | 598.00% | -12099.00% | 0.62% | 0.19 | 0.41% | 0.00% | 0.00% | 1.39% | -49.07 | 443.78 | 2.86 | -0.26 |
| ACVA | ACV Auctions Inc. | $8.15 | 1.4B | +261% | +204% | — | — | -12.61 | 1.94 | 1.10 | -65.68 | — | 5.06 | 62.07% | -8.12% | -8.71% | -15.21% | -19.24% | -6.39% | 0.44 | -6.41 | 1.60 | 1.11 | 7.11 | -1875.00% | 1922.00% | 1360.00% | 8.29% | 0.19 | 21.57% | 0.00% | 0.00% | 0.00% | -12.20 | 10.89 | 0.99 | 0.82 |
| CCS | Century Communities, Inc. | $60.68 | 1.78B | +3% | -56% | +52% | -84% | 13.41 | 0.76 | 0.48 | 14.89 | — | 0.78 | 21.42% | 9.16% | 3.58% | 5.66% | 7.32% | 3.27% | 0.56 | — | 4.15 | 0.25 | 5.86 | -5327.00% | -638.00% | 4334.00% | 6.28% | 0.18 | 3.18% | 1.75% | 23.50% | 11.09% | 8.65 | 26.26 | 0.79 | 3.24 |
| DFH | Dream Finders Homes, Inc. | $19.33 | 1.79B | +99% | -63% | +15% | -34% | 28.04 | 1.05 | 0.38 | 6.40 | — | 1.38 | 17.46% | 6.24% | 5.02% | 3.97% | 9.48% | 1.67% | 0.38 | — | 2.92 | 0.35 | 1.14 | -3333.00% | -289.00% | -5519.00% | -7.66% | -0.13 | -5.81% | 0.82% | 23.00% | 44.19% | 7.44 | -15.87 | 0.46 | 2.79 |
| MCW | Mister Car Wash, Inc. | $5.34 | 1.75B | +401% | -42% | -71% | -19% | 22.54 | 2.05 | 2.21 | 11.35 | 47.33 | -20.62 | 62.87% | 20.42% | 9.80% | 9.67% | 6.44% | 3.29% | 0.86 | 3.65 | 0.32 | 0.24 | 3.28 | 4762.00% | 573.00% | -13720.00% | 1.30% | 1.55 | 1.24% | 0.00% | 0.00% | 36.91% | 15.22 | 107.83 | 3.11 | 1.31 |
| MODG | Topgolf Callaway Brands C… | $9.26 | 1.7B | +7% | -73% | — | — | -0.80 | 0.48 | 0.27 | -5.32 | — | 2.79 | 62.53% | -29.66% | -34.15% | -46.06% | -17.32% | -17.28% | 1.85 | -5.44 | 1.94 | 0.88 | -3.80 | -177660.00% | -106.00% | -17333.00% | 7.47% | 0.46 | 1.21% | 0.00% | 0.00% | 25.92% | -4.12 | 59.79 | 1.22 | 0.17 |
| NEGG | Newegg Commerce, Inc. | $87.13 | 1.7B | -40% | -96% | — | -78% | -3.56 | 1.45 | 0.12 | -3.87 | — | 1.45 | 9.78% | -4.17% | -3.51% | -36.80% | -50.89% | -9.56% | 0.69 | -54.15 | 1.16 | 0.68 | 0.81 | -2788.00% | -1746.00% | -8698.00% | -2.88% | 0.00 | -4.51% | 0.00% | 0.00% | 11.86% | -2.47 | -28.73 | 0.10 | 2.44 |
| OI | O-I Glass, Inc. | $13.47 | 2.08B | +55% | -45% | — | — | 412.44 | 1.59 | 0.32 | 8.07 | 1897.23 | -4.97 | 17.26% | 9.85% | -2.01% | 0.42% | 11.45% | 0.06% | 3.86 | 1.86 | 1.25 | 0.65 | 5.43 | 2174.00% | -161.00% | -23125.00% | 8.15% | 0.29 | 3.04% | 0.00% | 0.00% | 11.88% | 9.96 | 37.51 | 0.98 | 1.23 |
| PSNY | Polestar Automotive Holdi… | $0.80 | 1.69B | +3,285% | +1,609% | — | +20,450% | -1.17 | -0.72 | 1.18 | -4.00 | -1.67 | -0.55 | -43.07% | -89.14% | -100.77% | 89.30% | -145.09% | -50.15% | -1.51 | -5.41 | 0.48 | 0.24 | -2.56 | 7018.00% | -1448.00% | -3363.00% | -56.04% | -0.21 | -108.35% | 0.00% | 0.00% | 0.00% | -3.68 | -4.95 | 3.28 | -3.89 |
| TRIP | Tripadvisor, Inc. | $15.43 | 1.79B | +178% | -59% | -100% | -77% | 31.19 | 1.93 | 0.66 | 6.74 | 3.91 | -5.38 | 62.03% | 4.23% | 2.12% | 5.04% | 8.73% | 1.54% | 1.92 | 1.27 | 1.29 | 1.25 | 0.94 | 79855.00% | 305.00% | 13286.00% | 13.07% | 0.25 | 20.01% | 0.00% | 0.00% | 41.76% | 18.12 | 8.89 | 0.77 | 1.50 |
| WWW | Wolverine World Wide, Inc… | $16.72 | 1.36B | — | -56% | — | +3% | 15.33 | 3.60 | 0.78 | 11.82 | — | -7.21 | 47.31% | 8.01% | 5.11% | — | — | — | 2.13 | 4.58 | 1.40 | 0.71 | 3.67 | — | — | — | 8.55% | 0.27 | — | 2.27% | 34.80% | 3.26% | 14.18 | 16.97 | 1.14 | 3.03 |
About Soho House & Co Inc.
Soho House & Co Inc. operates a global membership platform of physical and digital spaces that connects a group of members. These members use the platform to work, socialize, connect, create, and flourish all over the world. The company was formerly known as Membership Collective Group Inc. and changed its name to Soho House & Co Inc. in March 2023. Soho House & Co Inc. was founded in 1995 and is headquartered in New York, New York.
- CEO
- Andrew Carnie
- Employees
- 8.04K
- Beta
- 0.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.56 ÷ —) − 1 = — (DCF, example).