SONO - NASDAQ
Sonos, Inc.
$15.72
-2.8%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.
At a Glance
Live SnapshotSonos, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $110.0M | $88.4M | $71.0M | $57.0M | $45.8M | $36.8M | $29.6M | $23.8M | $19.1M | $15.3M |
| Maintenance CapEx | -$4.6M | -$3.7M | -$3.0M | -$2.4M | -$1.9M | -$1.5M | -$1.2M | -$996.0K | -$800.2K | -$643.0K |
| Owner Earnings | $105.4M | $84.7M | $68.0M | $54.6M | $43.9M | $35.3M | $28.3M | $22.8M | $18.3M | $14.7M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $97.6M | $72.6M | $54.0M | $40.2M | $29.9M | $22.2M | $16.5M | $12.3M | $9.2M | $6.8M |
Related Guides
Continue your SONO research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.