US · SONO
Sonos, Inc.
- Sector
- Technology · Consumer Electronics
- Headquarters
- Santa Barbara, CA 93103
- Website
- sonos.com
Price · as of 2025-09-27
$14.84
Market cap 1.86B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $35.57 | +139.69% |
| Intrinsic Value(DCF) | $7.76 | -47.71% |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $12.51 | $49.77 | $54.45 | $1.31 | $0.00 |
| 2019 | $13.30 | $32.79 | $16.45 | $2.47 | $0.00 |
| 2020 | $20.85 | $37.86 | $1.87 | $1.66 | $0.00 |
| 2021 | $30.38 | $106.79 | $215.80 | $11.02 | $47.03 |
| 2022 | $17.79 | $62.73 | $16.84 | $6.42 | $5.30 |
| 2023 | $16.17 | $71.50 | $0.00 | $3.03 | $0.00 |
| 2024 | $14.70 | $31.79 | $0.00 | $1.26 | $0.00 |
| 2025 | $19.15 | $35.57 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Sonos, Inc.'s (SONO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $35.57
- Current price
- $14.84
- AI upside
- +139.69%
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
$7.76
-47.71% 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 |
| SONO | Sonos, Inc. | $14.84 | 1.86B | +140% | -48% | — | — | -37.82 | 6.51 | 1.60 | 174.51 | -58.62 | 11.74 | 43.69% | -3.50% | -4.24% | -15.60% | -21.99% | -7.03% | 0.17 | -108.53 | 1.43 | 0.83 | -9.36 | 6452.00% | -493.00% | -1965.00% | 4.68% | 0.39 | 47.15% | 0.00% | 0.00% | 3.91% | -42.49 | 19.82 | 1.49 | 4.55 |
| AAOI | Applied Optoelectronics, … | $84.23 | 5.75B | -24% | +50% | -89% | — | -161.39 | 8.41 | 13.54 | -227.49 | — | 8.45 | 30.04% | -11.98% | -8.39% | -7.94% | -8.61% | -4.46% | 0.23 | -15.61 | 2.63 | 1.79 | 1.81 | -8578.00% | 8275.00% | 5445.00% | -2.83% | -0.68 | -33.62% | 0.00% | 0.00% | 2.79% | -112.10 | -35.09 | 13.43 | 8.60 |
| ALKT | Alkami Technology, Inc. | $16.55 | 1.74B | +96% | +349% | — | — | -37.26 | 4.90 | 4.00 | -89.97 | -305.54 | -8.86 | 57.84% | -12.09% | -10.74% | -13.25% | -9.89% | -7.42% | 0.98 | -5.65 | 2.09 | 1.68 | -12.86 | 1220.00% | 3289.00% | 13770.00% | 2.33% | 0.48 | 9.44% | 0.00% | 0.00% | 0.00% | -37.85 | 49.08 | 4.58 | 1.78 |
| BELFB | Bel Fuse Inc. | $229.71 | 2.9B | +24% | -21% | -49% | +323% | 7.65 | 1.11 | 0.70 | 4.77 | 17.93 | -64.67 | 39.15% | 15.95% | 9.11% | 15.66% | 13.83% | 6.53% | 0.56 | 7.30 | 3.02 | 1.41 | 1.32 | 4264.00% | 2630.00% | 1330.00% | 14.44% | 0.63 | 11.19% | 0.74% | 5.60% | 15.72% | 6.03 | 9.57 | 0.96 | 2.11 |
| DQ | Daqo New Energy Corp. | $24.12 | 1.62B | +61% | +11% | +118% | +169% | -9.44 | 0.37 | 2.42 | 15.20 | — | 0.38 | -20.72% | -40.61% | -25.63% | -3.89% | -11.74% | -2.65% | 0.00 | — | 5.41 | 4.42 | 32.56 | -5096.00% | -3534.00% | -8448.00% | -7.67% | 0.11 | -5.36% | 0.00% | 0.00% | 0.00% | 1.69 | 3.71 | -0.69 | 2.20 |
| KN | Knowles Corporation | $27.17 | 2.31B | +39% | -59% | -73% | -72% | 53.58 | 3.05 | 3.99 | 22.48 | — | 6.50 | 41.22% | 13.10% | 7.45% | 5.77% | 7.22% | 4.08% | 0.19 | 8.35 | 2.75 | 1.48 | 0.88 | -11873.00% | 717.00% | -2970.00% | 3.46% | 1.08 | 9.57% | 0.26% | 14.00% | 3.01% | 31.71 | 30.09 | 4.15 | 5.42 |
| MQ | Marqeta, Inc. | $3.84 | 1.72B | +673% | -28% | -70% | — | -129.11 | 2.36 | 2.88 | 53.50 | — | 3.23 | 11.15% | -4.67% | -2.23% | -1.51% | 19.44% | -0.93% | 0.03 | — | 1.65 | 1.61 | -69.39 | -15703.00% | 2325.00% | 18840.00% | 8.94% | 0.22 | -107.21% | 0.00% | 0.00% | 24.56% | -25.39 | 4.60 | 1.18 | 1.40 |
| PAYO | Payoneer Global Inc. | $4.32 | 1.54B | +924% | -27% | -36% | -28% | 22.60 | 2.35 | 1.57 | -34.80 | — | 3.95 | 78.07% | 11.84% | 6.95% | 10.24% | -2.25% | 0.87% | 0.00 | — | 1.00 | 0.99 | -2.29 | -3871.00% | 768.00% | 7730.00% | 12.49% | 0.03 | -5.90% | 0.00% | 0.00% | 10.49% | -50.58 | -30.52 | -5.99 | 0.32 |
| PGY | Pagaya Technologies Ltd. | $11.19 | 899.63M | +324% | +1,034% | -1% | +203% | 10.91 | 1.85 | 0.70 | 18.64 | — | 1.98 | 40.61% | 17.74% | 6.45% | 20.18% | 23.24% | 5.74% | 1.92 | — | 5.62 | 5.62 | 7.77 | -11643.00% | 2556.00% | 41918.00% | 25.30% | 3.04 | 23.33% | 0.00% | 0.00% | 0.00% | 6.80 | 6.78 | 1.21 | 1.33 |
| TDC | Teradata Corporation | $31.49 | 2.98B | +70% | -57% | -84% | -85% | 22.08 | 12.48 | 1.73 | 9.76 | 134.82 | -13.61 | 59.71% | 12.69% | 7.82% | 71.63% | 52.50% | 7.46% | 2.44 | — | 0.92 | 0.81 | 0.23 | 1638.00% | -497.00% | 325.00% | 9.96% | 0.33 | 97.44% | 0.00% | 0.00% | 7.94% | 13.93 | 10.28 | 1.77 | 0.87 |
| VSH | Vishay Intertechnology, I… | $18.72 | 2.54B | +7% | -59% | -56% | — | -289.53 | 1.24 | 0.85 | 11.26 | — | 1.42 | 19.38% | 1.85% | -0.29% | -0.44% | 0.88% | -0.22% | 0.56 | 1.47 | 2.62 | 1.25 | 2.26 | -7126.00% | 448.00% | -3921.00% | -3.42% | 0.26 | -3.43% | 1.90% | -550.20% | 2.38% | 57.21 | -36.56 | 1.06 | 2.12 |
About Sonos, Inc.
Sonos, Inc., together with its subsidiaries, designs, develops, manufactures, and sells multi-room audio products in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company provides wireless speakers, home theater speakers, components, and accessories. It offers its products through approximately 10,000 third-party retail stores, including custom installers of home audio systems; and e-commerce retailers, as well as through its Website sonos.com. The company was formerly known as Rincon Audio, Inc. and changed its name to Sonos, Inc. in May 2004. Sonos, Inc. was incorporated in 2002 and is headquartered in Santa Barbara, California.
- CEO
- Thomas Conrad
- Employees
- 1.71K
- Beta
- 1.99
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.76 ÷ $14.84) − 1 = -47.71% (DCF, example).