Beyond Inc
NYSE:BYON

Watchlist Manager
Beyond Inc Logo
Beyond Inc
NYSE:BYON
Watchlist
Price: 9.44 USD 3.51% Market Closed
Market Cap: 542m USD

Relative Value

The Relative Value of one BYON stock under the Base Case scenario is hidden USD. Compared to the current market price of 9.44 USD, Beyond Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BYON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
74
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-1.3
Industry
17
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-2.5
Industry
8.6
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-3.2
Industry
17.3
vs History
25
vs Industry
39
Median 3Y
2.1
Median 5Y
2.6
Industry
1.7
vs History
44
vs Industry
87
Median 3Y
0.3
Median 5Y
0.4
Industry
0.7
vs History
42
vs Industry
84
Median 3Y
1.2
Median 5Y
1.7
Industry
2.3
vs History
vs Industry
2
Median 3Y
-1.6
Median 5Y
8.5
Industry
8.5
vs History
vs Industry
12
Median 3Y
-1.9
Median 5Y
8.9
Industry
13.2
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-1.8
Industry
10.1
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-1.6
Industry
14.4
vs History
33
vs Industry
45
Median 3Y
1.8
Median 5Y
2.5
Industry
1.1

Multiples Across Competitors

BYON Competitors Multiples
Beyond Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Beyond Inc
NYSE:BYON
541.9m USD 0.5 -2.7 -3.9 -3.3
US
Williams-Sonoma Inc
NYSE:WSM
22.3B USD 2.8 20.4 12.9 14.9
JP
Nitori Holdings Co Ltd
TSE:9843
1.6T JPY 1 10.3 5.1 6.7
ZA
Lewis Group Ltd
JSE:LEW
5B Zac 0 0 0 0
MT
HomeChoice International PLC
JSE:HIL
4.7B Zac 0 0 0 0
UK
Dunelm Group PLC
LSE:DNLM
2.2B GBP 1.2 14.1 8.5 11.6
US
RH
NYSE:RH
2.9B USD 0.9 27.6 12.3 17
US
Arhaus Inc
NASDAQ:ARHS
1.5B USD 1.1 20.6 11.4 13.6
CA
Leon's Furniture Ltd
TSX:LNF
1.9B CAD 0.8 11.2 6 9
AU
Nick Scali Ltd
ASX:NCK
1.9B AUD 3.9 33.3 20.2 20.2
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
8.4B CNY 6.6 13.5 10.4 10.4
P/E Multiple
Earnings Growth PEG
US
Beyond Inc
NYSE:BYON
Average P/E: 18.9
Negative Multiple: -2.7
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
20.4
3%
6.8
JP
Nitori Holdings Co Ltd
TSE:9843
10.3
5%
2.1
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
12%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
UK
Dunelm Group PLC
LSE:DNLM
14.1
5%
2.8
US
RH
NYSE:RH
27.6
68%
0.4
US
Arhaus Inc
NASDAQ:ARHS
20.6
7%
2.9
CA
Leon's Furniture Ltd
TSX:LNF
11.2
5%
2.2
AU
Nick Scali Ltd
ASX:NCK
33.3
23%
1.4
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
13.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Beyond Inc
NYSE:BYON
Average EV/EBITDA: 10.8
Negative Multiple: -3.9
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
12.9
3%
4.3
JP
Nitori Holdings Co Ltd
TSE:9843
5.1
0%
N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
10%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
UK
Dunelm Group PLC
LSE:DNLM
8.5
5%
1.7
US
RH
NYSE:RH
12.3
25%
0.5
US
Arhaus Inc
NASDAQ:ARHS
11.4
12%
0.9
CA
Leon's Furniture Ltd
TSX:LNF
6
6%
1
AU
Nick Scali Ltd
ASX:NCK
20.2
31%
0.7
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Beyond Inc
NYSE:BYON
Average EV/EBIT: 12.9
Negative Multiple: -3.3
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
14.9
2%
7.5
JP
Nitori Holdings Co Ltd
TSE:9843
6.7
N/A N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
11%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
UK
Dunelm Group PLC
LSE:DNLM
11.6
5%
2.3
US
RH
NYSE:RH
17
28%
0.6
US
Arhaus Inc
NASDAQ:ARHS
13.6
9%
1.5
CA
Leon's Furniture Ltd
TSX:LNF
9
9%
1
AU
Nick Scali Ltd
ASX:NCK
20.2
18%
1.1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.4
N/A N/A