Projected Income Statement: SoundHound AI, Inc.

Forecast Balance Sheet: SoundHound AI, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - -10.9 -198 -248 - - -
Change - - - -1,716.51% -25.25% - - -
Announcement Date 3/10/22 3/7/23 2/29/24 2/27/25 2/26/26 - - -
Estimates

Cash Flow Forecast: SoundHound AI, Inc.

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.329 0.392 0.64 0.902 2.54 4.056 2.6
Change - -70.5% 63.27% 40.94% 181.65% 59.65% -35.9%
Free Cash Flow (FCF) 1 -95.35 -68.66 - -99.12 -96.8 -94.9 -88.9
Change - 27.99% - - 2.34% 1.96% 6.32%
Announcement Date 3/7/23 2/29/24 2/27/25 2/26/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: SoundHound AI, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - -233.15% -78.25% -73.11% -34.6% -31.48% -12.81% -
EBIT Margin (%) - - -338.61% -149.56% -403.05% -13.78% -69.87% -51.98% -
EBT Margin (%) - - -361.35% -185.34% -424.98% -5.49% -68.26% -48.13% -
Net margin (%) - - -370.63% -67.32% -414.55% -8.29% -70.53% -62.22% -76.31%
FCF margin (%) - - -306.3% -149.67% - -58.68% -40.82% -34.25% -34.07%
FCF / Net Income (%) - - 82.64% 222.33% - 707.73% 57.87% 55.05% 44.65%

Profitability

         
ROA -64.56% -72.37% -150.66% -42.34% -19.82% -18.15% - - -
ROE -764.09% 247.03% 233.17% 2,118.3% -332.68% -4.33% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - 4.27% 0.85% 0.76% 0.53% 1.07% 1.46% 1%
CAPEX / EBITDA (%) - - -1.83% -1.09% -1.03% -1.54% -3.4% -11.42% -
CAPEX / FCF (%) - - -1.39% -0.57% - -0.91% -2.62% -4.27% -2.92%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - 234.7 - -
Change - - - - - - - - -
Book Value Per Share 1 - - - 0.1107 - 1.097 - - -
Change - - - - - - - - -
EPS 1 - -6.57 -0.73 -0.4 -1.04 -0.03 -0.3825 -0.32 -
Change - - 88.89% 45.21% -160% 97.12% -1,175% 16.34% -
Nbr of stocks (in thousands) - - 197,915 246,924 369,750 420,096 444,110 444,110 -
Announcement Date - 3/10/22 3/7/23 2/29/24 2/27/25 2/26/26 - - -
1USD
Estimates
2026 *2027 *
P/E -15.7x -18.8x
PBR - -
EV / Sales 11.1x 9.5x
Yield 3,912% -

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
6.000USD
Average target price
12.71USD
Spread / Average Target
+111.90%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. SOUN Stock
  4. SOUN Stock
  5. Financials SoundHound AI, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!