Somnigroup International Inc. (SGI) intrinsic value & 10-year financials
Somnigroup International Inc. (SGI) has a Graham intrinsic value of $38.89 per share. At $63.58 on Oct 17, 2026, the stock trades 63% above that value. Over the last 10 fiscal years revenue grew 10.4% a year to $7.5B, with an average return on invested capital of 17.5%.
- Graham intrinsic value
- $38.89
- Share price (Oct 17, 2026)
- $63.58
- Price vs Graham value
- 63% above
- Market cap
- $13.3B
- Revenue (FY2025)
- $7.5B
- Revenue growth (10-yr CAGR)
- 10.4%
- ROIC (10-yr avg)
- 17.5%
- Free cash flow (FY2025)
- $633.2M
SGI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $7.5B | $384.1M | $1.84 | $633.2M | 10.1% | 11.7% |
| FY2024 | $4.9B | $384.3M | $2.16 | $569.2M | 12.9% | 17.7% |
| FY2023 | $4.9B | $368.1M | $2.08 | $384.9M | 12.3% | 17.1% |
| FY2022 | $4.9B | $455.7M | $2.53 | $72.3M | 13.8% | 21.4% |
| FY2021 | $4.9B | $624.5M | $3.06 | $599.8M | 18.5% | 33.6% |
| FY2020 | $3.7B | $348.8M | $1.64 | $543.4M | 14.5% | 22.6% |
| FY2019 | $3.1B | $189.5M | $0.85 | $226.6M | 11.2% | 13.6% |
| FY2018 | $2.7B | $100.5M | $0.46 | $133.9M | 9.5% | 9.4% |
| FY2017 | $2.7B | $151.4M | $0.69 | $155.9M | 10.7% | 12.0% |
| FY2016 | $3.1B | $202.1M | $0.84 | $103.1M | 13.5% | 16.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
SOMNIGROUP INTERNATIONAL INC. is a consistent compounder, expanding top-line revenue at 10.4% annually over the past decade.
SOMNIGROUP INTERNATIONAL INC. has earned high returns on invested capital, averaging 17.5% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Over the decade, SOMNIGROUP INTERNATIONAL INC. shows that management has aggressively returned capital to shareholders by retiring 12.5% of outstanding shares, and that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, SOMNIGROUP INTERNATIONAL INC. is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $38.89 per share.