Soho House & Co Inc
NYSE:SHCO

Watchlist Manager
Soho House & Co Inc Logo
Soho House & Co Inc
NYSE:SHCO
Watchlist
Price: 7.9 USD -2.59% Market Closed
Market Cap: 1.5B USD

Relative Value

The Relative Value of one SHCO stock under the Base Case scenario is hidden USD. Compared to the current market price of 7.9 USD, Soho House & Co Inc is hidden .

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.

SHCO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
50
Median 3Y
1.1
Median 5Y
1.2
Industry
1.4
Forward
1.1
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-8.1
Industry
20
Forward
45.6
vs History
55
vs Industry
22
Median 3Y
15.5
Median 5Y
13.8
Industry
9.5
vs History
vs Industry
Median 3Y
-25.8
Median 5Y
-20.5
Industry
18.1
vs History
vs Industry
Median 3Y
-5
Median 5Y
-4.5
Industry
2.1
vs History
39
vs Industry
43
Median 3Y
1.8
Median 5Y
1.9
Industry
1.9
Forward
1.8
vs History
55
vs Industry
23
Median 3Y
7.8
Median 5Y
8.3
Industry
3.7
vs History
55
vs Industry
14
Median 3Y
22.1
Median 5Y
18.7
Industry
10.6
Forward
14.4
vs History
21
vs Industry
Median 3Y
-27.2
Median 5Y
-18
Industry
16.4
Forward
17.6
vs History
60
vs Industry
15
Median 3Y
25.9
Median 5Y
21.7
Industry
11.3
vs History
12
vs Industry
Median 3Y
-23.8
Median 5Y
-15
Industry
16.4
vs History
25
vs Industry
56
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

SHCO Competitors Multiples
Soho House & Co 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
Soho House & Co Inc
NYSE:SHCO
1.5B USD 1.2 -20 17.4 56.7
US
Booking Holdings Inc
NASDAQ:BKNG
177.4B USD 6.8 35.2 18 19.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.9 21.1 24.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.7 27.4 27.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
84.8B USD 4.9 20.8 16.1 22
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 311.9 501.3
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Soho House & Co Inc
NYSE:SHCO
Average EV/EBITDA: 61.3
17.4
23%
0.8
US
Booking Holdings Inc
NASDAQ:BKNG
18
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -322 760.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
21.1
12%
1.8
US
Airbnb Inc
NASDAQ:ABNB
27.4
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.1
14%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
311.9
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Soho House & Co Inc
NYSE:SHCO
Average EV/EBIT: 89.4
56.7
167%
0.3
US
Booking Holdings Inc
NASDAQ:BKNG
19.3
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -77 681.2 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.4
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
22
15%
1.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.2
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
UK
Carnival PLC
LSE:CCL
501.3
8%
62.7
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3