First Time Loading...

Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 63.59 USD 8.44% Market Closed
Updated: May 5, 2024

Relative Value

The Relative Value of one W stock under the Base Case scenario is 73.97 USD. Compared to the current market price of 63.59 USD, Wayfair Inc is Undervalued by 14%.

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.

W Relative Value
Base Case
73.97 USD
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
41
Median 3Y
0.6
Median 5Y
0.9
Industry
0.6
Forward
0.6
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-8.1
Industry
16.4
Forward
64.2
vs History
42
vs Industry
12
Median 3Y
17.9
Median 5Y
17.8
Industry
8
vs History
20
vs Industry
7
Median 3Y
13.7
Median 5Y
13.5
Industry
15.7
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-9.3
Industry
1.6
vs History
69
vs Industry
38
Median 3Y
0.7
Median 5Y
1
Industry
0.7
Forward
0.8
vs History
73
vs Industry
39
Median 3Y
2.5
Median 5Y
3.9
Industry
2.2
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-12.1
Industry
8.4
Forward
15.8
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-9.8
Industry
12.7
Forward
131.2
vs History
38
vs Industry
10
Median 3Y
22.3
Median 5Y
19.8
Industry
9.1
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-8
Industry
12.6
vs History
58
vs Industry
2
Median 3Y
9.8
Median 5Y
10.7
Industry
1.1

Multiples Across Competitors

W Competitors Multiples
Wayfair 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
Wayfair Inc
NYSE:W
7.5B USD 0.6 -10.2 -29.2 -12.6
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 51.4 19.9 40.6
ZA
Naspers Ltd
JSE:NPN
769.6B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
196.4B GBP 3 630.6 -36 580.4 -49 164.9 -35 813.4
CN
Alibaba Group Holding Ltd
NYSE:BABA
203.3B USD 1.6 14.7 8 8
CN
Pinduoduo Inc
NASDAQ:PDD
186.2B USD 5.4 22.5 19.1 19.4
NL
Prosus NV
AEX:PRX
84.7B EUR 17.4 8.3 -234.1 -234.1
CN
Meituan
HKEX:3690
674.5B HKD 2.3 45.1 50.8 50.8
UY
MercadoLibre Inc
BMV:MELIN
1.4T MXN 5.7 83.6 33.5 43.2
AR
Mercadolibre Inc
NASDAQ:MELI
82.3B USD 5.7 83.4 33.4 43
US
DoorDash Inc
NYSE:DASH
45.9B USD 5.3 -82.2 -614.9 -72.5
P/E Multiple
Earnings Growth
US
Wayfair Inc
NYSE:W
Average P/E: 44.2
Negative Multiple: -10.2
N/A
US
Amazon.com Inc
NASDAQ:AMZN
51.4
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 580.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.7
144%
CN
Pinduoduo Inc
NASDAQ:PDD
22.5
141%
NL
Prosus NV
AEX:PRX
8.3
-13%
CN
Meituan
HKEX:3690
45.1
288%
UY
MercadoLibre Inc
BMV:MELIN
83.6
221%
AR
Mercadolibre Inc
NASDAQ:MELI
83.4
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -82.2 N/A
EV/EBITDA Multiple
EBITDA Growth
US
Wayfair Inc
NYSE:W
Average EV/EBITDA: 27.5
Negative Multiple: -29.2
N/A
US
Amazon.com Inc
NASDAQ:AMZN
19.9
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -49 164.9 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
19.1
199%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234.1 N/A
CN
Meituan
HKEX:3690
50.8
606%
UY
MercadoLibre Inc
BMV:MELIN
33.5
127%
AR
Mercadolibre Inc
NASDAQ:MELI
33.4
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -614.9 N/A
EV/EBIT Multiple
EBIT Growth
US
Wayfair Inc
NYSE:W
Average EV/EBIT: 34.2
Negative Multiple: -12.6
N/A
US
Amazon.com Inc
NASDAQ:AMZN
40.6
155%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -35 813.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
8
68%
CN
Pinduoduo Inc
NASDAQ:PDD
19.4
205%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234.1 N/A
CN
Meituan
HKEX:3690
50.8
472%
UY
MercadoLibre Inc
BMV:MELIN
43.2
158%
AR
Mercadolibre Inc
NASDAQ:MELI
43
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -72.5 N/A

See Also

Discover More