| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.29B | 1.20B | 1.14B | 976.00M | 560.55M | 384.38M |
| Gross Profit | 660.17M | 565.47M | 546.52M | 445.27M | 251.71M | 164.34M |
| EBITDA | 141.74M | 34.80M | 85.98M | -46.79M | -99.83M | -88.46M |
| Net Income | -77.34M | -162.97M | -117.95M | -224.16M | -265.39M | -228.46M |
Balance Sheet | ||||||
| Total Assets | 2.68B | 2.44B | 2.53B | 2.47B | 2.38B | 2.10B |
| Cash, Cash Equivalents and Short-Term Investments | 145.41M | 155.09M | 160.48M | 183.61M | 213.71M | 59.97M |
| Total Debt | 2.51B | 2.34B | 2.31B | 2.12B | 1.90B | 2.03B |
| Total Liabilities | 3.03B | 2.77B | 2.70B | 2.48B | 2.20B | 2.48B |
| Stockholders Equity | -351.63M | -335.06M | -174.89M | -22.44M | 176.13M | -432.42M |
Cash Flow | ||||||
| Free Cash Flow | 25.53M | 7.75M | -36.89M | -82.15M | -230.50M | -177.67M |
| Operating Cash Flow | 125.64M | 89.68M | 46.99M | 11.86M | -127.42M | -38.23M |
| Investing Cash Flow | -115.72M | -71.24M | -82.36M | -92.75M | -119.14M | -139.87M |
| Financing Cash Flow | -9.54M | -19.91M | 4.91M | 52.84M | 408.16M | 179.70M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | $5.59B | 27.64 | 45.97% | 2.30% | 35.65% | 24.81% | |
74 Outperform | $14.12B | 27.05 | 32.62% | 3.76% | 6.06% | 8.01% | |
65 Neutral | $4.13B | 10.96 | 1418.13% | 1.25% | 2.76% | 56.02% | |
65 Neutral | $5.51B | 16.79 | 57.98% | 2.23% | 3.38% | 38.04% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | $203.05M | 12.76 | ― | 2.80% | ― | ― | |
44 Neutral | $1.72B | ― | ― | ― | 8.09% | 43.02% |
Soho House & Co Inc. is a global membership platform that offers a network of private members’ clubs, hotels, and digital spaces, catering to a diverse group of members worldwide. The company operates in the hospitality and leisure sector, known for its exclusive membership model and unique offerings.
On August 15, 2025, Soho House & Co entered into a merger agreement with EH Parent LLC and affiliates, with the company continuing as the surviving corporation. The merger, recommended by a special committee, offers $9.00 per share to stockholders, representing an 83% premium over the unaffected share price. The transaction, supported by significant shareholders and financial backers like Apollo and Goldman Sachs, aims to take the company private, delist it from the NYSE, and leverage new investments for growth. Additionally, on August 18, 2025, Neil Thomson was appointed as the new CFO, succeeding Thomas Allen, to lead the company’s financial strategies post-merger.
The most recent analyst rating on (SHCO) stock is a Buy with a $9.00 price target. To see the full list of analyst forecasts on Soho House & Co stock, see the SHCO Stock Forecast page.