Company Valuation: Wix.com Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,987 4,517 7,032 12,009 5,683 2,151 - -
Change - -49.74% 55.69% 70.78% -52.68% -62.14% - -
Enterprise Value (EV) 1 8,590 4,381 6,639 11,348 5,366 1,025 654.1 187
Change - -49% 51.53% 70.94% -52.71% -80.9% -36.18% -71.42%
P/E -76.6x -10.5x 216x 90.9x 118x -18.7x 18.9x 10.5x
PBR 61.7x -16.9x -133x -163x - -1.91x -2.45x -4.08x
PEG - -0x -2x 0x -1.9x 0x -0x 0.1x
Capitalization / Revenue 7.08x 3.25x 4.5x 6.82x 2.85x 0.96x 0.85x 0.76x
EV / Revenue 6.77x 3.16x 4.25x 6.45x 2.69x 0.46x 0.26x 0.07x
EV / EBITDA 1,150x 67.7x 25.5x 30.4x 13.2x 3.41x 1.55x 0.33x
EV / EBIT -96.7x -120x 27.7x 32.6x 14.1x 3.99x 1.69x 0.39x
EV / FCF 307x -131x 36.4x 23.7x 9.37x 2.7x 1.26x 0.29x
FCF Yield 0.33% -0.76% 2.74% 4.21% 10.7% 37% 79.4% 341%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.06 -7.33 0.57 2.36 0.88 -2.756 2.717 4.887
Distribution rate - - - - - - - -
Net sales 1 1,270 1,388 1,562 1,761 1,993 2,251 2,521 2,837
EBITDA 1 7.471 64.68 260.5 373.8 405.6 300.5 421.9 572.6
EBIT 1 -88.82 -36.38 240 348.6 381.1 256.8 387.8 485.2
Net income 1 -117.2 -424.9 33.14 138.3 50.65 -97.68 119.4 227.9
Net Debt 1 -396.6 -135.3 -393.2 -660.9 -316.9 -1,127 -1,497 -1,965
Reference price 2 157.79 76.83 123.02 214.55 103.89 51.41 51.41 51.41
Nbr of stocks (in thousands) 56,955 58,787 57,161 55,973 54,703 41,850 - -
Announcement Date 2/16/22 A 2/22/23 A 2/21/24 A 2/19/25 A 3/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-18.66x0.46x3.41x-.--% 2.15B
14.62x3.98x9.28x1.41% 498B
19.57x5.79x17.41x-.--% 292B
21.72x2.32x11.99x-.--% 134B
3.84x78.55x2.84x0.14% 100B
33.15x4.03x26.58x-.--% 99.24B
10.3x7.56x86.64x0.67% 88.43B
27.73x5.21x14.72x-.--% 83.74B
67.96x3.96x19.32x-.--% 75.34B
7.95x2.7x42.57x0.78% 35.46B
Average 18.82x 11.46x 23.48x 0.3% 140.8B
Weighted average by Cap. 20.01x 9.76x 18.54x 0.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. WIX Stock
  4. Valuation Wix.com Ltd.