Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 95.21 USD 0.74% Market Closed
Market Cap: 12.3B USD

Relative Value

The Relative Value of one W stock under the Base Case scenario is hidden USD. Compared to the current market price of 95.21 USD, Wayfair 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.

W Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
52
Median 3Y
0.5
Median 5Y
0.6
Industry
0.6
Forward
1
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-8.3
Industry
17
Forward
41.5
vs History
22
vs Industry
17
Median 3Y
17.1
Median 5Y
18.3
Industry
8.6
vs History
vs Industry
6
Median 3Y
-7.3
Median 5Y
-3.6
Industry
17.3
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-2.7
Industry
1.7
vs History
28
vs Industry
49
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
1.1
vs History
28
vs Industry
49
Median 3Y
2.2
Median 5Y
2.5
Industry
2.3
vs History
20
vs Industry
1
Median 3Y
-7.8
Median 5Y
-6.4
Industry
8.5
Forward
19.2
vs History
vs Industry
Median 3Y
-14.7
Median 5Y
-12.1
Industry
13.2
Forward
35.7
vs History
25
vs Industry
14
Median 3Y
21.5
Median 5Y
22.3
Industry
10.1
vs History
36
vs Industry
5
Median 3Y
45.2
Median 5Y
30.9
Industry
14.4
vs History
26
vs Industry
4
Median 3Y
8.5
Median 5Y
9.6
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
12.4B USD 1 -38 52.9 -242.6
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.5 32.1 17.4 31.6
ZA
Naspers Ltd
JSE:NPN
831.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
377.8B USD 2.6 21.3 22 22
CN
PDD Holdings Inc
NASDAQ:PDD
167B USD 2.8 11.5 8.2 8.2
NL
Prosus NV
AEX:PRX
124B EUR 23.4 11.7 747.1 747.1
AR
Mercadolibre Inc
NASDAQ:MELI
104.3B USD 4 50.2 26.2 32.4
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.1 26.2 32.3
US
DoorDash Inc
NASDAQ:DASH
96.1B USD 7.6 111.4 71.9 136.1
CN
Meituan
HKEX:3690
605.3B HKD 1.5 -276.4 -170.9 -170.9
KR
Coupang Inc
NYSE:CPNG
49.4B USD 1.5 126.7 34.6 56.9
P/S Multiple
Revenue Growth P/S to Growth
US
Wayfair Inc
NYSE:W
Average P/S: 5.2
1
6%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
23.4
24%
1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.5
16%
0.1
P/E Multiple
Earnings Growth PEG
US
Wayfair Inc
NYSE:W
Average P/E: 51.9
Negative Multiple: -38
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.1
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.3
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.2
NL
Prosus NV
AEX:PRX
11.7
3%
3.9
AR
Mercadolibre Inc
NASDAQ:MELI
50.2
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.1
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
111.4
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -276.4
5%
N/A
KR
Coupang Inc
NYSE:CPNG
126.7
121%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Wayfair Inc
NYSE:W
Average EV/EBITDA: 111.8
52.9
186%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
17.4
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
747.1
110%
6.8
AR
Mercadolibre Inc
NASDAQ:MELI
26.2
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
26.2
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
71.9
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
5%
N/A
KR
Coupang Inc
NYSE:CPNG
34.6
57%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Wayfair Inc
NYSE:W
Average EV/EBIT: 133.3
Negative Multiple: -242.6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.6
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
747.1
97%
7.7
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.3
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
136.1
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
1%
N/A
KR
Coupang Inc
NYSE:CPNG
56.9
78%
0.7