Using the industry peer median EV/Revenue multiple (trailing + forward), Wayfair Inc. (W) has a fair value of $167.49 based on 10 comparable companies in the Specialty Retail industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Wayfair Inc.W | 8,003 | 0.9x | 0.8x |
| Magna International Inc. | 15,242 | 0.5x | 0.5x |
| Hyatt Hotels Corporation | 13,943 | 2.5x | 2.5x |
| Best Buy Co., Inc. | 13,452 | 0.4x | 0.4x |
| Toll Brothers, Inc. | 13,057 | 1.3x | 1.4x |
| Domino's Pizza, Inc. | 12,805 | 3.6x | 3.3x |
| DraftKings Inc. | 11,353 | 1.9x | 1.7x |
| Chewy, Inc. | 10,990 | 0.8x | 0.8x |
| Instacart (Maplebear Inc.) | 10,769 | 2.7x | 2.5x |
| Wynn Resorts, Limited | 10,711 | 3.0x | 3.0x |
| GameStop Corp. | 10,348 | 2.3x | 1.7x |
| Industry Median | 2.1x | 1.7x | |
| (*) Revenue | 12,457 | 13,141 | |
| = Enterprise Value | 26,441 | 22,404 | |
| (-) Net Debt | 2,592 | 2,592 | |
| Equity Value | 23,849 | 19,812 | |
| (/) Outstanding shares | 130 | 130 | |
| Fair Price | $183 | $152 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.