FMP
SoundHound AI, Inc.
SOUN
NASDAQ
SoundHound AI, Inc. develops independent voice artificial intelligence (AI) platform that enables businesses across industries to deliver high-quality conversational experiences to their customers. Its products include Houndify platform that offers a suite of Houndify tools to help brands build conversational voice assistants, such as automatic speech recognition, natural language understanding, wake words, custom domains, text-to-speech, and embedded voice solutions The company is headquartered in Santa Clara, California.
7.32 USD
-0.98 (-13.39%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
13.02M
21.2M
31.13M
45.87M
84.69M
135.87M
217.96M
349.65M
560.92M
899.83M
Revenue %
-
62.84
46.86
47.36
84.62
60.42
60.42
60.42
60.42
Operating Cash Flow
-46.3M
-66.18M
-94.02M
-68.27M
-108.88M
-135.87M
-217.96M
-349.65M
-560.92M
-899.83M
Operating Cash Flow %
-355.72
-312.2
-302.03
-148.81
-128.56
-100
-100
-100
-100
Cap Ex
-2.16M
-636k
-1.33M
-392k
-640k
-6.93M
-11.11M
-17.82M
-28.59M
-45.87M
Cap Ex %
-16.61
-3
-4.27
-0.85
-0.76
-5.1
-5.1
-5.1
-5.1
Free Cash Flow
-48.47M
-66.81M
-95.35M
-68.66M
-109.52M
-142.79M
-229.07M
-367.48M
-589.51M
-945.7M
Weighted Average Cost Of Capital
Price
7.32
Beta
Diluted Shares Outstanding
338.46M
Costof Debt
279.72
Tax Rate
After Tax Cost Of Debt
272.54
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
4.35M
Total Equity
2.48B
Total Capital
2.48B
Debt Weighting
0.18
Equity Weighting
99.82
Wacc
18.36
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
13.02M
21.2M
31.13M
45.87M
84.69M
135.87M
217.96M
349.65M
560.92M
899.83M
Operating Cash Flow
-46.3M
-66.18M
-94.02M
-68.27M
-108.88M
-135.87M
-217.96M
-349.65M
-560.92M
-899.83M
Cap Ex
-2.16M
-636k
-1.33M
-392k
-640k
-6.93M
-11.11M
-17.82M
-28.59M
-45.87M
Free Cash Flow
-48.47M
-66.81M
-95.35M
-68.66M
-109.52M
-142.79M
-229.07M
-367.48M
-589.51M
-945.7M
Wacc
18.36
18.36
18.36
18.36
18.36
Pv Lfcf
-120.64M
-163.51M
-221.62M
-300.38M
-407.13M
Sum Pv Lfcf
-1.21B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
18.36
Free Cash Flow T1
-964.61M
Terminal Value
-5.9B
Present Terminal Value
-2.54B
Intrinsic Value
Enterprise Value
-3.75B
Net Debt
-193.89M
Equity Value
-3.56B
Diluted Shares Outstanding
338.46M
Equity Value Per Share
-10.51
Projected DCF
-10.51 1.696%
