Sonida Senior Living, Inc.

Sonida Senior Living, Inc.

SNDAยทNYSE

$33.62

-0.089%
HealthcareMedical - Care Facilities

Sonida Senior Living, Inc. develops, owns, operates, and manages senior housing communities in the United States. The company provides independent living services, which include daily meals, transportation, social and recreational activities, laundry, housekeeping, and 24-hour staffing; and access to health screenings, periodic special services, and dietary and similar programs, as well as exercise and fitness classes. It also offers assisted living services consist of personal care services, such as assistance with activities of daily living, including ambulation, bathing, dressing, eating, grooming, personal hygiene, and monitoring or assistance with medications; support services, such as meals, assistance with social and recreational activities, laundry, general housekeeping, maintenance, and transportation services; and supplemental services, which include extra transportation, personal maintenance, and extra laundry services, as well as special care services for residents with various forms of dementia. In addition, the company provides memory care services; and home care services through third-party providers. As of December 31, 2021, it operated 75 senior housing communities in 18 states with an aggregate capacity of approximately 9,500 residents, including 60 senior housing communities. The company was formerly known as Capital Senior Living Corporation and changed its name to Sonida Senior Living, Inc. in November 2021. Sonida Senior Living, Inc. was founded in 1990 and is based in Addison, Texas.

At a Glance

Live Snapshot
Market Cap$672.36M
EPS-4.2200
P/E Ratio-7.97
Earnings Date08/10/2026
Sonida Senior Living, Inc.

Sonida Senior Living, Inc. Fair Value Envelope

SNDA ยท NYSE

Our analysis suggests that SNDA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $33.62, this represents a potential HIDDEN relative to our calculated worth for Sonida Senior Living, Inc..

Intrinsic Value
Current Price: $33.62

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$27.2B
+ Cash & Equivalents$11.0M
Firm Value$27.2B
- Debt$689.7M
Equity Value$26.6B
/ Shares Outstanding18,823,100B
DCF Value$1.4K
UNDERVALUED BY 4097%

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
$40.7M
$67.9M
$113.3M
$189.1M
$315.6M
$526.7M
$879.1M
$1.5B
$2.4B
$4.1B
Maintenance CapEx
-$11.1M
-$18.5M
-$31.0M
-$51.7M
-$86.2M
-$143.9M
-$240.2M
-$400.9M
-$669.1M
-$1.1B
Owner Earnings
$29.6M
$49.3M
$82.3M
$137.4M
$229.3M
$382.8M
$638.9M
$1.1B
$1.8B
$3.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$27.4M
$42.3M
$65.4M
$101.0M
$156.1M
$241.2M
$372.8M
$576.1M
$890.3M
$1.4B
Terminal Value represents 85.9% of Enterprise Value