Sonder Holdings Inc
NASDAQ:SOND

Watchlist Manager
Sonder Holdings Inc Logo
Sonder Holdings Inc
NASDAQ:SOND
Watchlist
Price: 0.011 USD 10% Market Closed
Market Cap: 242k USD

Relative Value

The Relative Value of one SOND stock under the Base Case scenario is 15.211 USD. Compared to the current market price of 0.011 USD, Sonder Holdings Inc is Undervalued by 100%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SOND Relative Value
Base Case
15.211 USD
Undervaluation 100%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
81
vs Industry
96
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
Forward
0
vs History
vs Industry
Median 3Y
-0.3
Median 5Y
-0.8
Industry
20.1
Forward
-0
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-1.9
Industry
9.5
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-1.1
Industry
18.2
vs History
vs Industry
73
Median 3Y
-0.2
Median 5Y
-0.2
Industry
2.1
vs History
48
vs Industry
85
Median 3Y
0.4
Median 5Y
0.4
Industry
1.9
Forward
0.2
vs History
34
vs Industry
81
Median 3Y
0.9
Median 5Y
0.9
Industry
3.8
vs History
vs Industry
69
Median 3Y
-1.6
Median 5Y
-1.8
Industry
10.6
Forward
-4.8
vs History
vs Industry
59
Median 3Y
-1.5
Median 5Y
-1.6
Industry
16.5
Forward
-3.1
vs History
vs Industry
73
Median 3Y
-2.2
Median 5Y
-2.5
Industry
11.3
vs History
vs Industry
61
Median 3Y
-2
Median 5Y
-2.4
Industry
16.3
vs History
43
vs Industry
89
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3

Multiples Across Competitors

SOND Competitors Multiples
Sonder Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Sonder Holdings Inc
NASDAQ:SOND
242k USD 0 -0 -1.7 -1.5
US
Booking Holdings Inc
NASDAQ:BKNG
172B USD 6.6 34.1 17.5 18.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.3 265.2 146.6 178.7
US
Marriott International Inc
NASDAQ:MAR
84.4B USD 3.3 32.3 20.3 23.7
US
Airbnb Inc
NASDAQ:ABNB
82.1B USD 6.9 31.2 26 26
US
Royal Caribbean Cruises Ltd
NYSE:RCL
77.1B USD 4.4 19 14.9 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.3B USD 5.8 41 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
375.2B HKD 5.6 10.8 16.1 17.2
US
Carnival Corp
NYSE:CCL
40.6B USD 1.5 15.4 9.1 14.8
UK
Carnival PLC
LSE:CCL
29.8B GBP 1.5 14.6 312.5 502.3
US
Expedia Group Inc
NASDAQ:EXPE
34.8B USD 2.4 25.1 11.6 16.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Sonder Holdings Inc
NASDAQ:SOND
Average EV/EBITDA: 60.3
Negative Multiple: -1.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.5
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
146.6
13%
11.3
US
Marriott International Inc
NASDAQ:MAR
20.3
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.9
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.1
20%
0.8
US
Carnival Corp
NYSE:CCL
9.1
10%
0.9
UK
Carnival PLC
LSE:CCL
312.5
7%
44.6
US
Expedia Group Inc
NASDAQ:EXPE
11.6
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Sonder Holdings Inc
NASDAQ:SOND
Average EV/EBIT: 84.9
Negative Multiple: -1.5
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
178.7
17%
10.5
US
Marriott International Inc
NASDAQ:MAR
23.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
17.2
20%
0.9
US
Carnival Corp
NYSE:CCL
14.8
12%
1.2
UK
Carnival PLC
LSE:CCL
502.3
8%
62.8
US
Expedia Group Inc
NASDAQ:EXPE
16.8
19%
0.9