Wayfair Inc
SWB:1WF

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
SWB:1WF
Watchlist
Price: 96.68 EUR 2.44%
Market Cap: 37.9B EUR

Relative Value

The Relative Value of one 1WF stock under the Base Case scenario is hidden EUR. Compared to the current market price of 96.68 EUR, 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.

1WF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
52
Median 3Y
0.5
Median 5Y
0.6
Industry
0.6
Forward
1.2
vs History
vs Industry
Median 3Y
-9.8
Median 5Y
-8.3
Industry
17.1
Forward
49.1
vs History
15
vs Industry
17
Median 3Y
17.2
Median 5Y
18.3
Industry
8.5
vs History
vs Industry
6
Median 3Y
-20.1
Median 5Y
-3.6
Industry
17.6
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-2.7
Industry
1.7
vs History
22
vs Industry
49
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
1.3
vs History
23
vs Industry
49
Median 3Y
2.2
Median 5Y
2.5
Industry
2.3
vs History
11
vs Industry
1
Median 3Y
-7.8
Median 5Y
-6.4
Industry
8.5
Forward
22.4
vs History
vs Industry
Median 3Y
-15.2
Median 5Y
-12.1
Industry
13.1
Forward
40.5
vs History
14
vs Industry
14
Median 3Y
22.3
Median 5Y
22.3
Industry
10
vs History
30
vs Industry
5
Median 3Y
45.3
Median 5Y
36.3
Industry
14.2
vs History
20
vs Industry
4
Median 3Y
8.8
Median 5Y
9.6
Industry
1.1

Multiples Across Competitors

1WF 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
SWB:1WF
14.7B EUR 1.2 -45.3 61.8 -283.4
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 34.4 18.7 34
ZA
Naspers Ltd
JSE:NPN
874.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
368.6B USD 2.5 20.5 21.2 21.2
CN
PDD Holdings Inc
NASDAQ:PDD
172.6B USD 2.9 11.8 8.5 8.5
NL
Prosus NV
AEX:PRX
126.8B EUR 21.7 11 609.8 609.8
AR
Mercadolibre Inc
NASDAQ:MELI
110B USD 4.2 53 27.7 34.2
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 52.7 27.6 34.1
US
DoorDash Inc
NASDAQ:DASH
95.7B USD 7.6 110.9 71.6 135.6
CN
Meituan
HKEX:3690
601.7B HKD 1.5 -271 -166.9 -166.9
CN
JD.Com Inc
HKEX:9618
365.7B HKD 0.3 10.1 10.8 10.8
P/S Multiple
Revenue Growth P/S to Growth
US
Wayfair Inc
SWB:1WF
Average P/S: 5
1.2
6%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.9
13%
0.2
NL
Prosus NV
AEX:PRX
21.7
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4.2
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
US
Wayfair Inc
SWB:1WF
Average P/E: 38.1
Negative Multiple: -45.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.4
22%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.5
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.8
10%
1.2
NL
Prosus NV
AEX:PRX
11
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
53
32%
1.7
UY
MercadoLibre Inc
BMV:MELIN
52.7
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
110.9
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -271
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.1
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Wayfair Inc
SWB:1WF
Average EV/EBITDA: 95.3
61.8
186%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
18.7
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.2
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.5
13%
0.7
NL
Prosus NV
AEX:PRX
609.8
75%
8.1
AR
Mercadolibre Inc
NASDAQ:MELI
27.7
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
27.6
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
71.6
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -166.9
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Wayfair Inc
SWB:1WF
Average EV/EBIT: 111
Negative Multiple: -283.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
34
23%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.2
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.5
13%
0.7
NL
Prosus NV
AEX:PRX
609.8
97%
6.3
AR
Mercadolibre Inc
NASDAQ:MELI
34.2
31%
1.1
UY
MercadoLibre Inc
BMV:MELIN
34.1
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
135.6
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -166.9
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.8
4%
2.7