SOMNIGROUP INTERNATIONAL INC. (SGI)

Household Furniture

Latest Price

$66.76

TTM P/E

26.18

Normalized P/E

29.36

Div Yield

0.96%

Book Value

15.35

P/B Ratio

4.35

Valuation metrics

EPS: $1.84

Book value / share: $14.90

Formula: √(22.5 × EPS × BVPS)

Graham Number

$24.84

63% downside

Norm. op. income: $634M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$2.06

97% downside

Base FCF: $569M (median of recent 5yr)

Growth: 18%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$101.36

+52% upside

EPS: $1.84

Target P/E: 29×

Formula: EPS × P/E

P/E Fair Value

$53.36

20% downside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
FMR LLC	26.33M	$2.06B	12.51%	-1.54M	2026-06-30
BlackRock, Inc.	19.23M	$1.51B	9.14%	-914.9K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	9.16M	$717.0M	4.35%	+78.2K	2026-06-30
Select Equity Group, L.P.	8.89M	$697.0M	4.23%	-381.2K	2026-06-30
WINDACRE PARTNERSHIP LLC	8.42M	$660.0M	4.00%	+197.5K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	8.22M	$644.0M	3.91%	-217.1K	2026-06-30
STATE STREET CORP	7.28M	$570.0M	3.46%	+389.8K	2026-06-30
Linonia Partnership LP	6.62M	$519.0M	3.15%	-2.16M	2026-06-30
BROWNING WEST LP	6.37M	$499.0M	3.03%	+473.2K	2026-06-30
ABRAMS CAPITAL MANAGEMENT, L.P.	5.80M	$454.0M	2.76%	--	2026-06-30