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 3,396 - -
Change - -49.74% 55.69% 70.78% -52.68% -40.25% - -
Enterprise Value (EV) 1 8,590 4,381 6,639 11,348 5,366 2,810 2,697 2,346
Change - -49% 51.53% 70.94% -52.71% -47.64% -4.02% -13.02%
P/E -76.6x -10.5x 216x 90.9x 118x -24.4x 115x 51.6x
PBR 61.7x -16.9x -133x -163x - -2.26x -2.42x -2.86x
PEG - -0x -2x 0x -1.9x 0x -1x 0x
Capitalization / Revenue 7.08x 3.25x 4.5x 6.82x 2.85x 1.5x 1.36x 1.21x
EV / Revenue 6.77x 3.16x 4.25x 6.45x 2.69x 1.24x 1.08x 0.84x
EV / EBITDA 1,150x 67.7x 25.5x 30.4x 13.2x 10.1x 6.37x 4.33x
EV / EBIT -96.7x -120x 27.7x 32.6x 14.1x 11.1x 7.06x 4.98x
EV / FCF 307x -131x 36.4x 23.7x 9.37x 7.29x 5.61x 4.17x
FCF Yield 0.33% -0.76% 2.74% 4.21% 10.7% 13.7% 17.8% 24%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.06 -7.33 0.57 2.36 0.88 -3.322 0.708 1.573
Distribution rate - - - - - - - -
Net sales 1 1,270 1,388 1,562 1,761 1,993 2,258 2,501 2,797
EBITDA 1 7.471 64.68 260.5 373.8 405.6 279.1 423.4 541.5
EBIT 1 -88.82 -36.38 240 348.6 381.1 252.8 382 471
Net income 1 -117.2 -424.9 33.14 138.3 50.65 -148 64.12 152.3
Net Debt 1 -396.6 -135.3 -393.2 -660.9 -316.9 -586.1 -698.9 -1,050
Reference price 2 157.79 76.83 123.02 214.55 103.89 81.14 81.14 81.14
Nbr of stocks (in thousands) 56,955 58,787 57,161 55,973 54,703 41,850 - -
Announcement Date 16/02/22 22/02/23 21/02/24 19/02/25 04/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.96x8.24x17.67x0.25% 4,247B
23.92x7.47x13.18x0.29% 1,877B
31.51x14.75x23.3x0.57% 540B
20.26x6x18.01x-.--% 302B
21.23x1.55x10.46x0.98% 276B
110.84x14.64x78.61x-.--% 229B
22.44x2.55x12.99x-.--% 146B
8.43x0.97x4.18x-.--% 117B
39.18x4.6x30.03x-.--% 110B
Average 32.75x 6.75x 23.16x 0.23% 871.57B
Weighted average by Cap. 22.93x 8.10x 18.41x 0.28%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Wix.com Ltd.

Historical PBR trend

Valuation ratios - PBR - Wix.com Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Wix.com Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Wix.com Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Wix.com Ltd.