investorscraft@gmail.com

Intrinsic ValueSoho House & Co Inc. (SHCO)

Previous Close$8.88
Intrinsic Value
Upside potential
Previous Close
$8.88

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

Soho House & Co Inc. operates as a global hospitality and lifestyle brand, catering to a high-end membership-based clientele. The company generates revenue primarily through membership fees, hotel stays, dining, and ancillary services such as events and retail. Positioned in the luxury lifestyle sector, Soho House differentiates itself through exclusive, design-forward private clubs and hotels that appeal to creatives, entrepreneurs, and affluent professionals. Its unique value proposition lies in fostering a sense of community and exclusivity, which drives recurring membership revenue and high customer retention. The company competes in a niche segment of the hospitality industry, where brand prestige and experiential offerings are critical to maintaining its competitive edge. Despite its upscale positioning, Soho House faces challenges in scaling its membership model while preserving exclusivity, particularly in competitive urban markets.

Revenue Profitability And Efficiency

In FY 2024, Soho House reported revenue of $1.20 billion, reflecting its ability to monetize its premium offerings. However, the company posted a net loss of $163.0 million, with diluted EPS of -$0.84, indicating ongoing profitability challenges. Operating cash flow was $89.7 million, while capital expenditures totaled $64.2 million, suggesting moderate reinvestment needs. The company’s ability to convert revenue into cash flow remains a critical area for improvement.

Earnings Power And Capital Efficiency

Soho House’s earnings power is constrained by its high operating costs and debt burden, as evidenced by its negative net income. The company’s capital efficiency is further pressured by its significant total debt of $2.34 billion, which outweighs its cash reserves of $152.7 million. Improving operational leverage and reducing debt will be essential to enhancing its earnings potential and financial flexibility.

Balance Sheet And Financial Health

Soho House’s balance sheet reflects a leveraged position, with total debt of $2.34 billion and cash equivalents of $152.7 million. The high debt load raises concerns about financial health, particularly given the company’s recurring losses. While operating cash flow provides some liquidity, the company’s ability to service its debt and fund growth initiatives will depend on improving profitability and managing leverage.

Growth Trends And Dividend Policy

Soho House has not declared dividends, aligning with its focus on reinvesting cash flows into expansion and operational improvements. Growth trends are tied to membership expansion and new property openings, though profitability remains elusive. The company’s ability to scale while maintaining its premium brand positioning will be pivotal to long-term success.

Valuation And Market Expectations

Market expectations for Soho House are likely tempered by its persistent losses and high debt levels. The company’s valuation will hinge on its ability to achieve sustainable profitability and demonstrate progress in deleveraging. Investors may weigh its unique brand equity against execution risks in a competitive hospitality landscape.

Strategic Advantages And Outlook

Soho House’s strategic advantages include its strong brand identity and loyal membership base, which provide a recurring revenue stream. However, the outlook remains uncertain due to profitability challenges and leverage. Success will depend on optimizing operations, expanding high-margin services, and carefully managing debt to unlock long-term value.

Sources

Company filings, CIK 0001846510

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