Beyond Inc
NYSE:BYON

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

Relative Value

The Relative Value of one BYON stock under the Base Case scenario is 8.58 USD. Compared to the current market price of 9.44 USD, Beyond Inc is Overvalued by 9%.

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
Base Case
8.58 USD
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

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
24.6B USD 3.1 22.2 14.3 16.5
JP
Nitori Holdings Co Ltd
TSE:9843
1.5T JPY 0.9 9.6 4.4 6.2
US
RH
NYSE:RH
3.7B USD 1.1 33.4 13.6 19
UK
Dunelm Group PLC
LSE:DNLM
1.9B GBP 1.1 12.2 7.3 10.1
AU
Nick Scali Ltd
ASX:NCK
2.1B AUD 4.3 36.7 22.1 22.1
US
Arhaus Inc
NASDAQ:ARHS
1.4B USD 1.1 19.8 10.9 13
CA
Leon's Furniture Ltd
TSX:LNF
1.9B CAD 0.7 10.9 5.8 8.7
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
8.8B CNY 6.9 14.1 10.9 10.9
CA
Sleep Country Canada Holdings Inc
TSX:ZZZ
1.2B CAD 1.2 16.5 8.3 13
US
Bed Bath & Beyond Inc
LSE:0HMI
685.5m USD 0.1 -0.2 -2.6 -1.6
P/E Multiple
Earnings Growth PEG
US
Beyond Inc
NYSE:BYON
Average P/E: 19.5
Negative Multiple: -2.7
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
22.2
2%
11.1
JP
Nitori Holdings Co Ltd
TSE:9843
9.6
5%
1.9
US
RH
NYSE:RH
33.4
56%
0.6
UK
Dunelm Group PLC
LSE:DNLM
12.2
4%
3
AU
Nick Scali Ltd
ASX:NCK
36.7
24%
1.5
US
Arhaus Inc
NASDAQ:ARHS
19.8
7%
2.8
CA
Leon's Furniture Ltd
TSX:LNF
10.9
5%
2.2
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
14.1
N/A N/A
CA
Sleep Country Canada Holdings Inc
TSX:ZZZ
16.5
N/A N/A
US
B
Bed Bath & Beyond Inc
LSE:0HMI
Negative Multiple: -0.2 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
14.3
3%
4.8
JP
Nitori Holdings Co Ltd
TSE:9843
4.4
0%
N/A
US
RH
NYSE:RH
13.6
20%
0.7
UK
Dunelm Group PLC
LSE:DNLM
7.3
5%
1.5
AU
Nick Scali Ltd
ASX:NCK
22.1
32%
0.7
US
Arhaus Inc
NASDAQ:ARHS
10.9
12%
0.9
CA
Leon's Furniture Ltd
TSX:LNF
5.8
6%
1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.9
N/A N/A
CA
Sleep Country Canada Holdings Inc
TSX:ZZZ
8.3
N/A N/A
US
B
Bed Bath & Beyond Inc
LSE:0HMI
Negative Multiple: -2.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Beyond Inc
NYSE:BYON
Average EV/EBIT: 13.3
Negative Multiple: -3.3
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
16.5
2%
8.3
JP
Nitori Holdings Co Ltd
TSE:9843
6.2
N/A N/A
US
RH
NYSE:RH
19
21%
0.9
UK
Dunelm Group PLC
LSE:DNLM
10.1
6%
1.7
AU
Nick Scali Ltd
ASX:NCK
22.1
18%
1.2
US
Arhaus Inc
NASDAQ:ARHS
13
9%
1.4
CA
Leon's Furniture Ltd
TSX:LNF
8.7
9%
1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.9
N/A N/A
CA
Sleep Country Canada Holdings Inc
TSX:ZZZ
13
N/A N/A
US
B
Bed Bath & Beyond Inc
LSE:0HMI
Negative Multiple: -1.6 N/A N/A