Beyond Inc banner

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
25.6B USD 3.3 23.7 15.2 17.7
JP
Nitori Holdings Co Ltd
TSE:9843
1.6T JPY 1 10.6 4.9 6.9
ZA
Lewis Group Ltd
JSE:LEW
4.9B ZAR 0.5 6.2 4 5.3
MT
HomeChoice International PLC
JSE:HIL
4.7B ZAR 1.1 11.3 8.3 9.3
US
RH
NYSE:RH
3.7B USD 1.1 35.4 14 19.6
UK
Dunelm Group PLC
LSE:DNLM
1.9B GBP 1.1 12.1 7.3 10
US
Arhaus Inc
NASDAQ:ARHS
1.5B USD 1.1 20.9 11.5 13.8
AU
Nick Scali Ltd
ASX:NCK
2B AUD 4.1 35.1 21.2 21.2
CA
Leon's Furniture Ltd
TSX:LNF
1.9B CAD 0.7 11 5.9 8.8
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
8.8B CNY 6.9 14.2 11 11
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Beyond Inc
NYSE:BYON
Average EV/EBITDA: 10.3
Negative Multiple: -3.9
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
15.2
3%
5.1
JP
Nitori Holdings Co Ltd
TSE:9843
4.9
0%
N/A
ZA
L
Lewis Group Ltd
JSE:LEW
4
10%
0.4
MT
H
HomeChoice International PLC
JSE:HIL
8.3
N/A N/A
US
RH
NYSE:RH
14
20%
0.7
UK
Dunelm Group PLC
LSE:DNLM
7.3
5%
1.5
US
Arhaus Inc
NASDAQ:ARHS
11.5
12%
1
AU
Nick Scali Ltd
ASX:NCK
21.2
32%
0.7
CA
Leon's Furniture Ltd
TSX:LNF
5.9
6%
1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
11
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Beyond Inc
NYSE:BYON
Average EV/EBIT: 12.4
Negative Multiple: -3.3
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
17.7
2%
8.8
JP
Nitori Holdings Co Ltd
TSE:9843
6.9
N/A N/A
ZA
L
Lewis Group Ltd
JSE:LEW
5.3
11%
0.5
MT
H
HomeChoice International PLC
JSE:HIL
9.3
N/A N/A
US
RH
NYSE:RH
19.6
21%
0.9
UK
Dunelm Group PLC
LSE:DNLM
10
6%
1.7
US
Arhaus Inc
NASDAQ:ARHS
13.8
9%
1.5
AU
Nick Scali Ltd
ASX:NCK
21.2
18%
1.2
CA
Leon's Furniture Ltd
TSX:LNF
8.8
9%
1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
11
N/A N/A