Last Price$5.9(3.1%)
Market Cap$1,169.0M
LTM EBITDA
($62.0M)
YoY Growth
N/A
3Y CAGR
+19.8%
5Y CAGR
+11.5%
Stock quality & Intrinsic value
5/10
213.8% undervalued
Soho House & Co Inc. EBITDA
Annual
Quarterly
LTM
Crunching data... Almost there!
| Dec'18 | Dec'19 | Dec'20 | Jan'22 | Jan'23 | Dec'23 | |
|---|---|---|---|---|---|---|
| EBITDA | $16.3M | $18.7M | ($88.5M) | ($98.9M) | ($43.2M) | $86.0M |
Overvalued or undervalued?
Check the intrinsic value for SHCO
and see if it's the right time to invest.
Soho House & Co Inc. (SHCO) EBITDA comparison analysis
General
LTM EBITDA
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Soho House & Co Inc.SHCO
($62.0M)
N/A
19.8%
N/A
Median Peer Set
$763.7M
24.1%
30.2%
6.9%
Marriott International, Inc.MAR
$4,234.0M
2.9%
28.9%
12.5%
Hilton Worldwide Holdings Inc.HLT
$2,515.0M
4.1%
31.6%
5.6%
InterContinental Hotels Group PLCIHG
$2,244.0M
33.6%
11.4%
14.5%
Hyatt Hotels CorporationH
$1,585.0M
102.9%
62.0%
10.8%
H World Group LimitedHTHT
$900.3M
20.2%
33.6%
15.2%
Wyndham Hotels & Resorts, Inc.WH
$627.0M
5.9%
4.5%
4.2%
Choice Hotels International, Inc.CHH
$534.8M
27.9%
7.7%
8.2%
Atour Lifestyle Holdings LimitedATAT
$210.1M
104.9%
66.8%
N/A
GreenTree Hospitality Group Ltd.GHG
$60.2M
(17.6%)
(0.1%)
(5.1%)
The InterGroup CorporationINTG
$11.4M
53.1%
32.8%
(9.9%)
SHCO key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'18 | Dec'19 | Dec'20 | Jan'22 | Jan'23 | Dec'23 | |
|---|---|---|---|---|---|---|
% growth | 576.0 0.0% | 642.0 11.5% | 384.4 (40.1%) | 560.6 45.8% | 972.2 73.4% | 1,135.9 16.8% |
| Cost of Goods Sold (COGS) | 507.1 | 581.6 | 220.0 | 308.8 | 524.9 | 589.4 |
% margin | 68.9 12.0% | 60.5 9.4% | 164.3 42.8% | 251.7 44.9% | 447.3 46.0% | 546.5 48.1% |
| Operating Expenses | 82.8 | 98.9 | 301.4 | 392.9 | 511.1 | 569.5 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 82.8 | 98.9 | 77.6 | 116.0 | 151.1 | 163.8 |
% margin | (13.9) (2.4%) | (38.5) (6.0%) | (154.7) (40.3%) | (188.0) (33.5%) | (147.5) (15.2%) | (23.0) (2.0%) |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 57.7 | 64.1 | 77.8 | 84.4 | 71.5 | 84.1 |
| Pre-tax Income | (89.8) | (123.5) | (236.1) | (267.8) | (214.6) | (106.3) |
% effective tax rate | 0.0 (0.0%) | 4.5 (3.6%) | (0.8) 0.3% | 0.9 (0.3%) | 5.1 (2.4%) | 10.8 (10.2%) |
% margin | (91.4) (15.9%) | (127.7) (19.9%) | (232.7) (60.5%) | (326.4) (58.2%) | (220.6) (22.7%) | (118.0) (10.4%) |
| EPS | (0.44) | (0.62) | (1.15) | (1.88) | (1.10) | (0.60) |
| Diluted EPS | (0.44) | (0.62) | (1.15) | (1.88) | (1.10) | (0.60) |
% margin | 16.3 2.8% | 18.7 2.9% | (88.5) (23.0%) | (98.9) (17.6%) | (43.2) (4.4%) | 86.0 7.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Soho House & Co Inc.'s EBITDA?
As of today, Soho House & Co Inc.'s last 12-month EBITDA is ($62.0M), based on the financial report for Sep 29, 2024 (Q3’2024).
2) What is Soho House & Co Inc.'s EBITDA growth rate?
Over the last year, Soho House & Co Inc.'s EBITDA growth was N/A. The average annual EBITDA growth rates for Soho House & Co Inc. have been 19.8% over the past three years, 11.5% over the past five years.