Wayfair Inc banner

Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 75.11 USD 0.37% Market Closed
Market Cap: $9.8B

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 75.11 USD, Wayfair Inc is Overvalued by 30%.

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 30%
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
9.8B USD 0.8 -31.2 28.9 123.7
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.2 29.4 15.3 27.8
ZA
Naspers Ltd
JSE:NPN
739.3B ZAR 5.9 8.1 174.4 174.4
CN
Alibaba Group Holding Ltd
NYSE:BABA
325.2B USD 2.2 17.8 18.2 18.2
CN
PDD Holdings Inc
NASDAQ:PDD
146.1B USD 2.4 9.8 6.3 6.3
NL
Prosus NV
AEX:PRX
109B EUR 18.6 9.5 535.8 535.8
UY
MercadoLibre Inc
BMV:MELIN
1.5T MXN 3.1 45.2 22 27.7
AR
Mercadolibre Inc
NASDAQ:MELI
89.1B USD 3.1 44.6 21.7 27.3
US
DoorDash Inc
NASDAQ:DASH
73.6B USD 5.4 78.8 47.8 96.3
CN
Meituan
HKEX:3690
471.5B HKD 1.1 -209.3 -119.1 -119.1
CN
JD.Com Inc
HKEX:9618
344.7B HKD 0.2 15.5 41.5 41.5
P/S Multiple
Revenue Growth P/S to Growth
US
Wayfair Inc
NYSE:W
Average P/S: 4.2
0.8
6%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.2
13%
0.2
ZA
N
Naspers Ltd
JSE:NPN
5.9
24%
0.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.2
9%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.4
13%
0.2
NL
Prosus NV
AEX:PRX
18.6
28%
0.7
UY
MercadoLibre Inc
BMV:MELIN
3.1
25%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
3.1
25%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
5.4
24%
0.2
CN
Meituan
HKEX:3690
1.1
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
7%
0
P/E Multiple
Earnings Growth PEG
US
Wayfair Inc
NYSE:W
Average P/E: 28.7
Negative Multiple: -31.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
29.4
19%
1.5
ZA
N
Naspers Ltd
JSE:NPN
8.1
2%
4.1
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.8
15%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
9.8
9%
1.1
NL
Prosus NV
AEX:PRX
9.5
4%
2.4
UY
MercadoLibre Inc
BMV:MELIN
45.2
40%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
44.6
41%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
78.8
46%
1.7
CN
Meituan
HKEX:3690
Negative Multiple: -209.3
0%
N/A
CN
JD.Com Inc
HKEX:9618
15.5
78%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Wayfair Inc
NYSE:W
Average EV/EBITDA: 91.2
28.9
39%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
15.3
30%
0.5
ZA
N
Naspers Ltd
JSE:NPN
174.4
64%
2.7
CN
Alibaba Group Holding Ltd
NYSE:BABA
18.2
12%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
6.3
12%
0.5
NL
Prosus NV
AEX:PRX
535.8
75%
7.1
UY
MercadoLibre Inc
BMV:MELIN
22
32%
0.7
AR
Mercadolibre Inc
NASDAQ:MELI
21.7
32%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
47.8
61%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -119.1
3%
N/A
CN
JD.Com Inc
HKEX:9618
41.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Wayfair Inc
NYSE:W
Average EV/EBIT: 107.9
123.7
91%
1.4
US
Amazon.com Inc
NASDAQ:AMZN
27.8
26%
1.1
ZA
N
Naspers Ltd
JSE:NPN
174.4
111%
1.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
18.2
11%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
6.3
13%
0.5
NL
Prosus NV
AEX:PRX
535.8
95%
5.6
UY
MercadoLibre Inc
BMV:MELIN
27.7
36%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
27.3
36%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
96.3
66%
1.5
CN
Meituan
HKEX:3690
Negative Multiple: -119.1
0%
N/A
CN
JD.Com Inc
HKEX:9618
41.5
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