Wayfair Inc
LSE:0A4A
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its Industry Average (18.7), the stock would be worth $11.42 (86% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 131.8 | $80.5 |
0%
|
| Industry Average | 18.7 | $11.42 |
-86%
|
| Country Average | 19.6 | $11.98 |
-85%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$11.4B
|
/ |
Jan 2026
$93m
|
= |
|
|
$11.4B
|
/ |
Dec 2026
$517.7m
|
= |
|
|
$11.4B
|
/ |
Dec 2027
$670.9m
|
= |
|
|
$11.4B
|
/ |
Dec 2028
$638.1m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Wayfair Inc
LSE:0A4A
|
10.4B USD | 131.8 | -33.5 | |
| US |
|
Amazon.com Inc
NASDAQ:AMZN
|
2.7T USD | 33.5 | 35.3 | |
| ZA |
N
|
Naspers Ltd
JSE:NPN
|
735.9B ZAR | 168.3 | 7.9 | |
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
325.5B USD | 24.5 | 24.1 | |
| CN |
|
PDD Holdings Inc
NASDAQ:PDD
|
142B USD | 5.9 | 9.8 | |
| NL |
|
Prosus NV
AEX:PRX
|
100.9B EUR | 500 | 8.8 | |
| UY |
|
MercadoLibre Inc
BMV:MELIN
|
1.6T MXN | 28.6 | 46.7 | |
| AR |
|
Mercadolibre Inc
NASDAQ:MELI
|
93.9B USD | 28.8 | 47 | |
| US |
D
|
DoorDash Inc
NASDAQ:DASH
|
79.2B USD | 104.7 | 84.7 | |
| CN |
|
Meituan
HKEX:3690
|
528.4B HKD | -13.2 | -19.8 | |
| CN |
|
JD.Com Inc
HKEX:9618
|
391.1B HKD | 50 | 17.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 19.6 |
| 70th Percentile | 27.8 |
| Max | 1 826 183.2 |
Other Multiples
Wayfair Inc
Glance View
In the bustling world of e-commerce, Wayfair Inc. stands out as a key player in the home goods sector, offering a vast assortment of products ranging from furniture to décor. Founded in 2002 by Niraj Shah and Steve Conine, Wayfair embarked on its journey by creating niche websites dedicated to various household items. Over time, these fragmented efforts were consolidated into a single, massive platform, Wayfair.com, transforming it into an online destination for millions seeking to furnish their living spaces with style and ease. The company's headquarters in Boston became the nerve center from which this dynamic duo orchestrated the rapid expansion into international markets, all the while leveraging technology to create a personalized shopping experience. By using data analytics and artificial intelligence, Wayfair delights customers with tailored recommendations and seamless navigation across its digital stores, thus building strong customer loyalty and a formidable market position. Wayfair's business model thrives on the drop-shipping approach, minimizing inventory risk by facilitating direct shipments from suppliers to customers. This method allows the company to offer an expansive range of products without the need for costly warehousing. The revenue streams primarily flow from this extensive catalog of goods, with additional income generated through services like installation and assembly. Wayfair has also ventured into private-label brands, curating exclusive collections that add a profitable dimension to the business. With a keen eye on operational efficiencies and customer engagement, Wayfair continually invests in logistics, customer service, and technology, ensuring a streamlined shopping experience that drives sales growth. As online shopping becomes increasingly ingrained in everyday life, Wayfair remains poised to capture a growing share of the home goods market.