Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 42.63 USD 0.52% Market Closed
Market Cap: 5.3B USD
Have any thoughts about
Wayfair Inc?
Write Note

Relative Value

The Relative Value of one W stock under the Base Case scenario is 62.05 USD. Compared to the current market price of 42.63 USD, Wayfair Inc is Undervalued 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
62.05 USD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
44
Median 3Y
0.5
Median 5Y
0.7
Industry
0.6
Forward
0.4
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-8.2
Industry
16.7
Forward
89.8
vs History
58
vs Industry
15
Median 3Y
16
Median 5Y
17.1
Industry
7.7
vs History
vs Industry
6
Median 3Y
-4.2
Median 5Y
13.5
Industry
15
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-3.9
Industry
1.6
vs History
80
vs Industry
40
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
Forward
0.6
vs History
85
vs Industry
40
Median 3Y
2.2
Median 5Y
2.9
Industry
2.2
vs History
vs Industry
Median 3Y
-14.8
Median 5Y
-12.1
Industry
8.4
Forward
13.7
vs History
vs Industry
Median 3Y
-9.8
Median 5Y
-9.8
Industry
12.8
Forward
70.7
vs History
44
vs Industry
11
Median 3Y
21.4
Median 5Y
20.5
Industry
8.8
vs History
9
vs Industry
1
Median 3Y
-5.5
Median 5Y
-4.8
Industry
12.1
vs History
76
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
5.3B USD 0.4 -9.8 -212.2 -16.1
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 41.8 18.5 34.1
ZA
Naspers Ltd
JSE:NPN
841.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
205B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
144.6B USD 3.1 10.6 7.9 7.9
CN
Meituan
HKEX:3690
950.2B HKD 2.9 39.2 33.8 33.8
NL
Prosus NV
AEX:PRX
93.1B EUR 17.8 14.8 -563.6 -563.6
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.3B USD 5.2 69.1 36.8 47.8
US
DoorDash Inc
NASDAQ:DASH
71.7B USD 7.1 -417 218.2 -273.6
CN
JD.Com Inc
HKEX:9618
399.8B HKD 0.3 10.7 6.4 6.4
P/E Multiple
Earnings Growth
US
Wayfair Inc
NYSE:W
Average P/E: 34
Negative Multiple: -9.8
N/A
US
Amazon.com Inc
NASDAQ:AMZN
41.8
165%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
79%
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.3
145%
CN
Pinduoduo Inc
NASDAQ:PDD
10.6
185%
CN
Meituan
HKEX:3690
39.2
320%
NL
Prosus NV
AEX:PRX
14.8
57%
UY
MercadoLibre Inc
BMV:MELIN
68.8
239%
AR
Mercadolibre Inc
NASDAQ:MELI
69.1
246%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -417 N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
EV/EBITDA Multiple
EBITDA Growth
US
Wayfair Inc
NYSE:W
Average EV/EBITDA: 46.1
Negative Multiple: -212.2
N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
226%
CN
Meituan
HKEX:3690
33.8
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
152%
US
D
DoorDash Inc
NASDAQ:DASH
218.2
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
US
Wayfair Inc
NYSE:W
Average EV/EBIT: 26.9
Negative Multiple: -16.1
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
236%
CN
Meituan
HKEX:3690
33.8
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
AR
Mercadolibre Inc
NASDAQ:MELI
47.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -273.6 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top