Wayfair Inc banner

Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 75.75 USD 2.73% Market Closed
Market Cap: $9.9B

Relative Value

The Relative Value of one W stock under the Base Case scenario is 52.45 USD. Compared to the current market price of 75.75 USD, Wayfair Inc is Overvalued by 31%.

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
52.45 USD
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

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
9.9B USD 0.8 -31.5 29.1 124.6
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.1 28.7 14.9 27.1
ZA
Naspers Ltd
JSE:NPN
733.6B ZAR 5.8 8 172.9 172.9
CN
Alibaba Group Holding Ltd
NYSE:BABA
322.6B USD 2.2 17.6 18.1 18.1
CN
PDD Holdings Inc
NASDAQ:PDD
145.7B USD 2.4 9.8 6.3 6.3
NL
Prosus NV
AEX:PRX
111.3B EUR 19 9.7 545.6 545.6
UY
MercadoLibre Inc
BMV:MELIN
1.5T MXN 3 43.6 21.2 26.6
AR
Mercadolibre Inc
NASDAQ:MELI
84.3B USD 2.9 42.2 20.5 25.8
US
DoorDash Inc
NASDAQ:DASH
70.1B USD 5.1 75 45.4 91.5
CN
Meituan
HKEX:3690
478.8B HKD 1.2 -211.4 -120.8 -120.8
CN
JD.Com Inc
HKEX:9618
354.2B HKD 0.2 15.9 43.9 43.9
P/E Multiple
Earnings Growth PEG
US
Wayfair Inc
NYSE:W
Average P/E: 27.8
Negative Multiple: -31.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
28.7
19%
1.5
ZA
N
Naspers Ltd
JSE:NPN
8
2%
4
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.6
15%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
9.8
9%
1.1
NL
Prosus NV
AEX:PRX
9.7
4%
2.4
UY
MercadoLibre Inc
BMV:MELIN
43.6
40%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
42.2
41%
1
US
D
DoorDash Inc
NASDAQ:DASH
75
46%
1.6
CN
Meituan
HKEX:3690
Negative Multiple: -211.4
0%
N/A
CN
JD.Com Inc
HKEX:9618
15.9
37%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Wayfair Inc
NYSE:W
Average EV/EBITDA: 91.8
29.1
39%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
14.9
30%
0.5
ZA
N
Naspers Ltd
JSE:NPN
172.9
64%
2.7
CN
Alibaba Group Holding Ltd
NYSE:BABA
18.1
12%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
6.3
12%
0.5
NL
Prosus NV
AEX:PRX
545.6
75%
7.3
UY
MercadoLibre Inc
BMV:MELIN
21.2
32%
0.7
AR
Mercadolibre Inc
NASDAQ:MELI
20.5
32%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
45.4
61%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -120.8
3%
N/A
CN
JD.Com Inc
HKEX:9618
43.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Wayfair Inc
NYSE:W
Average EV/EBIT: 108.2
124.6
91%
1.4
US
Amazon.com Inc
NASDAQ:AMZN
27.1
26%
1
ZA
N
Naspers Ltd
JSE:NPN
172.9
111%
1.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
18.1
11%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
6.3
13%
0.5
NL
Prosus NV
AEX:PRX
545.6
95%
5.7
UY
MercadoLibre Inc
BMV:MELIN
26.6
36%
0.7
AR
Mercadolibre Inc
NASDAQ:MELI
25.8
36%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
91.5
66%
1.4
CN
Meituan
HKEX:3690
Negative Multiple: -120.8
0%
N/A
CN
JD.Com Inc
HKEX:9618
43.9
107%
0.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett