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 2,153 - -
Change - -49.74% 55.69% 70.78% -52.68% -62.11% - -
Enterprise Value (EV) 1 8,590 4,381 6,639 11,348 5,366 1,028 642.4 142.1
Change - -49% 51.53% 70.94% -52.71% -80.85% -37.5% -77.88%
P/E -76.6x -10.5x 216x 90.9x 118x -18.7x 19.2x 10.5x
PBR 61.7x -16.9x -133x -163x - -1.91x -2.46x -4.2x
PEG - -0x -2x 0x -1.9x 0x -0x 0.1x
Capitalization / Revenue 7.08x 3.25x 4.5x 6.82x 2.85x 0.95x 0.85x 0.76x
EV / Revenue 6.77x 3.16x 4.25x 6.45x 2.69x 0.46x 0.25x 0.05x
EV / EBITDA 1,150x 67.7x 25.5x 30.4x 13.2x 3.42x 1.52x 0.25x
EV / EBIT -96.7x -120x 27.7x 32.6x 14.1x 4.04x 1.67x 0.29x
EV / FCF 307x -131x 36.4x 23.7x 9.37x 2.7x 1.24x 0.22x
FCF Yield 0.33% -0.76% 2.74% 4.21% 10.7% 37% 80.8% 449%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.06 -7.33 0.57 2.36 0.88 -2.756 2.68 4.887
Distribution rate - - - - - - - -
Net sales 1 1,270 1,388 1,562 1,761 1,993 2,256 2,527 2,840
EBITDA 1 7.471 64.68 260.5 373.8 405.6 300.5 421.9 572.6
EBIT 1 -88.82 -36.38 240 348.6 381.1 254.5 384.7 487.8
Net income 1 -117.2 -424.9 33.14 138.3 50.65 -99.22 125.6 227.9
Net Debt 1 -396.6 -135.3 -393.2 -660.9 -316.9 -1,125 -1,511 -2,011
Reference price 2 157.79 76.83 123.02 214.55 103.89 51.45 51.45 51.45
Nbr of stocks (in thousands) 56,955 58,787 57,161 55,973 54,703 41,850 - -
Announcement Date 2/16/22 2/22/23 2/21/24 2/19/25 3/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.54x4.23x9.89x1.33% 529B
19.36x5.75x17.29x-.--% 290B
23.89x2.55x13.16x-.--% 147B
4.19x88.17x3.19x0.13% 107B
32.68x3.97x26.09x-.--% 98.32B
10.62x8.01x90.39x0.63% 93.2B
28.73x5.42x15.3x-.--% 86.64B
72.4x4.23x20.67x-.--% 80.23B
8.61x2.88x42.46x0.72% 38.4B
Average 24.00x 13.91x 26.49x 0.31% 163.39B
Weighted average by Cap. 20.84x 10.75x 19.13x 0.54%

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