Value Sense
SHCO
Soho House & Co Inc. (SHCO)
Last Price$5.9(3.1%)
Market Cap$1,169.0M
LTM ROIC - WACC
(4.5%)
5Y avg
(5.8%)
Travel Lodging industry median
3.5%
Stock quality & Intrinsic value
5/10
2.1% undervalued
SHCO
is 213.8% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

Soho House & Co Inc. ROIC - WACC

Annual
Quarterly
LTM
Industry median
Company stand-alone
SHCO
Consumer Cyclical
Crunching data... Almost there!
Dec'18Dec'19Dec'20Jan'22Jan'23Dec'23
ROIC - WACC
(4.3%)
(6.0%)
(11.5%)
(13.0%)
(10.3%)
(4.9%)
SHCO
Key metrics and insights to make informed decisions.
View full analysis
Overvalued or undervalued?
Check the intrinsic value for SHCO and see if it's the right time to invest.
Dive in

Soho House & Co Inc. (SHCO) ROIC - WACC comparison analysis

General

LTM ROIC - WACC

OTHER METRICS

Company name

Revenue growth

EPS growth

Net Income margin

Soho House & Co Inc. logo
Soho House & Co Inc.SHCO
(4.5%)
16.8%
(45.5%)
(10.4%)
Median Peer Set
4.7%
7.5%
15.1%
16.2%
Atour Lifestyle Holdings Limited logo
Atour Lifestyle Holdings LimitedATAT
61.2%
95.7%
549.8%
15.8%
Choice Hotels International, Inc. logo
Choice Hotels International, Inc.CHH
12.9%
2.6%
23.7%
18.9%
Marriott International, Inc. logo
Marriott International, Inc.MAR
6.7%
5.8%
(18.3%)
9.5%
Hilton Worldwide Holdings Inc. logo
Hilton Worldwide Holdings Inc.HLT
6.2%
9.2%
42.3%
13.7%
Wyndham Hotels & Resorts, Inc. logo
Wyndham Hotels & Resorts, Inc.WH
5.9%
0.8%
6.4%
20.5%
GreenTree Hospitality Group Ltd. logo
GreenTree Hospitality Group Ltd.GHG
3.5%
63.4%
N/A
16.6%
H World Group Limited logo
H World Group LimitedHTHT
2.6%
49.8%
N/A
18.7%
Hyatt Hotels Corporation logo
Hyatt Hotels CorporationH
(0.1%)
(0.3%)
518.6%
19.5%
The InterGroup Corporation logo
The InterGroup CorporationINTG
(190.6%)
0.9%
47.2%
(16.9%)
InterContinental Hotels Group PLC logo
InterContinental Hotels Group PLCIHG
N/A
32.1%
(11.6%)
12.8%

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'18Dec'19Dec'20Jan'22Jan'23Dec'23
Revenue
% 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)507.1581.6220.0308.8524.9589.4
Gross Profit
% 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 Expenses82.898.9301.4392.9511.1569.5
Research & Development Expenses (R&D)0.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)82.898.977.6116.0151.1163.8
Operating Income
% 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 Income0.00.00.00.00.00.0
Interest Expense57.764.177.884.471.584.1
Pre-tax Income(89.8)(123.5)(236.1)(267.8)(214.6)(106.3)
Income Tax
% 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%)
Net Income
% 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)
EBITDA
% 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

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

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

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%
More ideas -->

FAQ

1) What is Soho House & Co Inc.'s ROIC - WACC?

As of today, Microsoft Corp's last 12-month ROIC - WACC is (4.5%), based on the financial report for Sep 29, 2024 (Q3’2024). The average annual ROIC - WACC for Soho House & Co Inc. have been (5.0%) over the past three years, and (3.7%) over the past five years.

2) Is Soho House & Co Inc.'s ROIC - WACC Good?

As of today, Soho House & Co Inc.'s ROIC - WACC is (4.5%), which is lower than industry median of 3.5%. It indicates that Soho House & Co Inc.'s ROIC - WACC is Bad.

3) How does Soho House & Co Inc.'s ROIC - WACC compare to its peers?

As of today, Soho House & Co Inc.'s ROIC - WACC is (4.5%), which is lower than peer median of 4.7%. The list of peers includes ATAT, CHH, MAR, HLT, WH, GHG, HTHT, H, INTG, IHG.