investorscraft@gmail.com

Intrinsic ValueSomnigroup International Inc (SGI)

Previous Close$87.85
Intrinsic Value
Upside potential
Previous Close
$87.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Somnigroup International Inc operates in the healthcare and wellness sector, specializing in sleep-related products and services. The company generates revenue through a diversified model, including direct-to-consumer sales of sleep aids, medical devices, and subscription-based sleep therapy programs. Its market positioning is strengthened by partnerships with healthcare providers and a growing emphasis on digital health solutions, positioning it as a mid-tier player in the competitive sleep wellness industry. The company leverages proprietary technology and clinical research to differentiate its offerings, targeting both chronic sleep disorder patients and general wellness consumers. With increasing awareness of sleep health, SGI has carved a niche in preventive care, though it faces competition from larger medical device firms and emerging digital health startups.

Revenue Profitability And Efficiency

SGI reported revenue of $4.93 billion for FY 2024, with net income of $384.3 million, reflecting a 7.8% net margin. Operating cash flow stood at $666.5 million, indicating robust cash generation. Capital expenditures of $97.3 million suggest disciplined reinvestment, aligning with growth initiatives. The company’s efficiency metrics are solid, though further cost optimization could enhance margins in a competitive landscape.

Earnings Power And Capital Efficiency

Diluted EPS of $2.16 demonstrates SGI’s earnings power, supported by stable revenue streams and operational leverage. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to capital expenditures. However, high total debt of $4.47 billion warrants monitoring, as interest obligations could pressure future profitability if not managed prudently.

Balance Sheet And Financial Health

SGI’s balance sheet shows $117.4 million in cash and equivalents against $4.47 billion in total debt, indicating a leveraged position. While operating cash flow covers interest obligations, the debt-to-equity ratio suggests moderate financial risk. Liquidity remains adequate, but deleveraging or refinancing may be necessary to sustain long-term flexibility.

Growth Trends And Dividend Policy

Revenue growth trends are steady, driven by expanding sleep health awareness. The company’s $0.60 annual dividend per share reflects a commitment to shareholder returns, with a payout ratio of ~28%, balancing reinvestment and distributions. Future growth may hinge on innovation in digital health and international market penetration.

Valuation And Market Expectations

At current metrics, SGI trades at a P/E of ~17.9x, aligning with sector peers. Market expectations likely factor in mid-single-digit revenue growth and margin stability. Debt levels and competitive pressures may temper valuation upside unless operational improvements materialize.

Strategic Advantages And Outlook

SGI’s strengths lie in its niche focus and hybrid product-service model. The outlook depends on execution in digital health and debt management. Regulatory tailwinds in sleep therapy could offset macroeconomic risks, but scalability remains a challenge.

Sources

Company filings (CIK: 0001206264), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount