Beyond Inc
NYSE:BYON
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/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (2), the stock would be worth $5.44 (42% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3.5 | $9.44 |
0%
|
| 3-Year Average | 2 | $5.44 |
-42%
|
| 5-Year Average | 2.5 | $6.64 |
-30%
|
| Industry Average | 1.7 | $4.5 |
-52%
|
| Country Average | 1.5 | $4.03 |
-57%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Beyond Inc
NYSE:BYON
|
541.9m USD | 3.5 | -2.7 | |
| US |
|
Williams-Sonoma Inc
NYSE:WSM
|
21.4B USD | 5.4 | 19.6 | |
| JP |
|
Nitori Holdings Co Ltd
TSE:9843
|
1.3T JPY | 0.8 | 8.2 | |
| MT |
H
|
HomeChoice International PLC
JSE:HIL
|
7.4B ZAR | 1.5 | 17.9 | |
| ZA |
L
|
Lewis Group Ltd
JSE:LEW
|
4.4B ZAR | 0.8 | 5.6 | |
| US |
|
RH
NYSE:RH
|
2.4B USD | 1.3 | 19.6 | |
| UK |
|
Dunelm Group PLC
LSE:DNLM
|
1.5B GBP | 2.7 | 10.2 | |
| US |
|
Bob's Discount Furniture, Inc
NYSE:BOBS
|
1.6B USD | 0 | 0 | |
| CN |
|
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
|
9.1B CNY | 1.5 | 16.4 | |
| CA |
|
Leon's Furniture Ltd
TSX:LNF
|
1.8B CAD | 1 | 11.6 | |
| US |
|
Arhaus Inc
NASDAQ:ARHS
|
1.1B USD | 0.8 | 15.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.9 |
| Median | 1.5 |
| 70th Percentile | 2.9 |
| Max | 566 432.7 |
Other Multiples
Beyond Inc
Glance View
Overstock.com, Inc. operates an online shopping site. The company is headquartered in Midvale, Utah and currently employs 1,050 full-time employees. The company went IPO on 2002-05-30. The firm operates a proprietary retail marketplace to connect consumers with products they love. The company owns the Bed Bath & Beyond brand and associated intellectual property. The Company’s e-commerce Website sells a range of home products, including furniture, bedding and bath, patio and outdoor, area rugs, tabletop and cookware, decor, storage and organization, small appliances, home improvement, and more.
