US · SOND
Sonder Holdings Inc.
- Sector
- Consumer Cyclical · Travel Lodging
- Headquarters
- San Francisco, CA 94103
- Website
- sonder.com
Price · as of 2024-12-31
—
Market cap 9.06M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $73.33 | — |
| Intrinsic Value(DCF) | $0.94 | — |
| 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 | |||||
| 2020 | $199.92 | $79.97 | $0.00 | $0.00 | $7,736.38 |
| 2021 | $93.40 | $37.36 | $1,740,508.15 | $0.00 | $0.00 |
| 2022 | $18.28 | $80.30 | $7.08 | $0.00 | $0.00 |
| 2023 | $4.98 | $102.05 | $1.96 | $0.00 | $0.00 |
| 2024 | $2.35 | $73.33 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Sonder Holdings Inc.'s (SOND) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $73.33
- 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
$0.94
— 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 |
| SOND | Sonder Holdings Inc. | $0.68 | 9.06M | +10,668% | +38% | — | — | -0.12 | -0.06 | 0.04 | -362.88 | — | -0.06 | 39.28% | -29.39% | -36.07% | 55.15% | -16.24% | -16.86% | -3.21 | -5.34 | 0.29 | 0.10 | -355.89 | -2807.00% | 319.00% | 735.00% | -488.76% | -0.38 | -11.87% | 0.00% | 0.00% | 1052.79% | -7.70 | -10.62 | 2.26 | -2.17 |
| BTBD | BT Brands, Inc. | $1.75 | 10.77M | +3,429% | -49% | — | — | -4.15 | 1.38 | 0.65 | -7.43 | -2.53 | 1.66 | 20.84% | -12.36% | -15.59% | -28.61% | -24.70% | -17.37% | 0.58 | -18.34 | 3.46 | 3.01 | -1.66 | 16429.00% | 531.00% | 6296.00% | -12.68% | -0.50 | -17.87% | 0.00% | 0.00% | 1.49% | -5.12 | -7.70 | 0.63 | 1.72 |
| CENN | Cenntro Electric Group Li… | $0.19 | 9.85M | +24,897% | +90% | — | — | -0.63 | 0.36 | 0.90 | -1.28 | — | 0.39 | 24.31% | -101.74% | -143.36% | -44.97% | -30.72% | -28.24% | 0.29 | -173.37 | 2.26 | 0.73 | -0.33 | -1854.00% | 20020.00% | -6696.00% | -78.88% | -0.73 | -21.45% | 0.00% | 0.00% | 0.00% | -1.19 | -1.71 | 1.21 | -3.28 |
| MRM | MEDIROM Healthcare Techno… | $1.93 | 9.86M | -43% | -86% | -12% | +190% | 3.70 | 0.55 | 0.06 | 10.67 | 13.19 | -0.86 | 27.07% | -0.22% | 1.79% | 24.16% | -0.44% | 1.85% | 4.24 | -0.36 | 0.65 | 0.56 | 9.36 | 2806.00% | 2155.00% | 14708.00% | -370.71% | -0.32 | -45.80% | 0.00% | 0.00% | 0.00% | -228.32 | -2.18 | 0.50 | 0.88 |
| REBN | Reborn Coffee, Inc. | $1.76 | 9.79M | +936% | +130% | — | — | -2.76 | 5.10 | 2.24 | -4.04 | — | 5.10 | 62.81% | -77.92% | -81.06% | -278.67% | -65.33% | -56.40% | 1.48 | -21.47 | 0.31 | 0.08 | -0.88 | -4196.00% | 763.00% | -1843.00% | -34.38% | -1.24 | -64.51% | 0.00% | 0.00% | 24.89% | -3.67 | -3.72 | 2.86 | -3.83 |
| WKHS | Workhorse Group Inc. | $0.88 | 8.3M | +18,643% | +2,345% | — | +230,635% | -1.01 | 2.32 | 15.54 | -1.60 | — | 2.32 | -335.92% | -1116.73% | -1538.46% | -159.80% | -103.38% | -86.44% | 0.37 | -3.32 | 1.18 | 0.11 | -0.17 | -6541.00% | -4947.00% | -6355.00% | -50.25% | -1.05 | -72.36% | 0.00% | 0.00% | 0.17% | -1.56 | -2.23 | 17.38 | -13.91 |
| XELB | Xcel Brands, Inc. | $1.17 | 5.56M | +11,172% | -3% | — | +36,029% | -0.29 | 0.21 | 0.79 | -1.11 | -0.04 | -1.50 | 94.61% | -259.22% | -271.16% | -56.08% | -43.00% | -35.98% | 0.44 | -33.24 | 0.39 | 0.34 | -0.72 | 81963.00% | -5348.00% | -2734.00% | -74.43% | -0.45 | -9.70% | 0.00% | 0.00% | 1.65% | -0.87 | -3.86 | 2.25 | -3.13 |
| YJ | Yunji Inc. | $1.71 | 8.42M | +56% | +84% | +672% | +5,064% | -0.52 | 0.06 | 0.15 | 1.39 | — | 0.07 | 49.40% | -32.63% | -29.48% | -10.86% | -17.59% | -8.47% | 0.01 | 26.75 | 1.97 | 1.67 | 2.01 | -2530.00% | -3476.00% | 5878.00% | -499.12% | -0.48 | -41.12% | 0.00% | 0.00% | 0.00% | 1.06 | 0.45 | -0.34 | -6.13 |
| YYGH | YY Group Holding Limited | $0.28 | 10.78M | +378,299% | +11,088% | — | — | -14.00 | 11.02 | 1.65 | -17.66 | — | 11.02 | 12.79% | -10.07% | -11.77% | -94.23% | -47.34% | -37.21% | 0.82 | -9.59 | 1.69 | 1.28 | -1.03 | -63333.00% | 2937.00% | 82947.00% | -2.36% | -0.19 | -18.34% | 0.00% | 0.00% | 1.49% | -17.41 | -44.92 | 1.75 | 6.26 |
About Sonder Holdings Inc.
Sonder Holdings Inc. engages in the hospitality business. It operates and manages properties comprising 1-, 2-, and 3+ bedroom; and studio apartments, as well as 1-bedroom hotel rooms for leisure travelers and families, digital nomads, and professionals in North America, Europe, and the Middle East. As of December 31, 2021, it had approximately 7,600 live units across 38 markets and 10 countries, as well as approximately 10,500 additional contracted units. The company is headquartered in San Francisco, California.
- CEO
- Francis Davidson
- Employees
- 1.64K
- Beta
- 1.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.94 ÷ —) − 1 = — (DCF, example).