SHCO - NYSE

Soho House & Co Inc.

Soho House & Co Inc.

SHCOยทNYSE

$8.99

-0.11%
Consumer CyclicalTravel Lodging

Soho House & Co Inc. operates a global membership platform of physical and digital spaces that connects a group of members. These members use the platform to work, socialize, connect, create, and flourish all over the world. The company was formerly known as Membership Collective Group Inc. and changed its name to Soho House & Co Inc. in March 2023. Soho House & Co Inc. was founded in 1995 and is headquartered in New York, New York.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.76B
EPS-0.8300
P/E Ratio-10.83
Earnings Date03/30/2026
Soho House & Co Inc.

Soho House & Co Inc. Fair Value Envelope

SHCO ยท NYSE

Our analysis suggests that SHCO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.99, this represents a potential HIDDEN relative to our calculated worth for Soho House & Co Inc..

HIDDEN
Intrinsic Value
Current Price: $8.99

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

Present Value$666.4B
+ Cash & Equivalents$152.7M
Firm Value$666.5B
- Debt$2.3B
Equity Value$664.2B
/ Shares Outstanding195,105,107B
DCF Value$3.4K
UNDERVALUED BY 37767%

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
$179.4M
$358.7M
$717.4M
$1.4B
$2.9B
$5.7B
$11.5B
$23.0B
$45.9B
$91.8B
Maintenance CapEx
-$32.8M
-$65.5M
-$131.1M
-$262.2M
-$524.4M
-$1.0B
-$2.1B
-$4.2B
-$8.4B
-$16.8B
Owner Earnings
$146.6M
$293.2M
$586.3M
$1.2B
$2.3B
$4.7B
$9.4B
$18.8B
$37.5B
$75.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$135.7M
$251.3M
$465.4M
$861.9M
$1.6B
$3.0B
$5.5B
$10.1B
$18.8B
$34.8B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your SHCO research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.