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 3,135 - -
Change - -49.74% 55.69% 70.78% -52.68% -44.83% - -
Enterprise Value (EV) 1 8,590 4,381 6,639 11,348 5,366 2,549 2,436 2,085
Change - -49% 51.53% 70.94% -52.71% -52.49% -4.43% -14.42%
P/E -76.6x -10.5x 216x 90.9x 118x -22.6x 106x 47.7x
PBR 61.7x -16.9x -133x -163x - -2.09x -2.24x -2.64x
PEG - -0x -2x 0x -1.9x 0x -1x 0x
Capitalization / Revenue 7.08x 3.25x 4.5x 6.82x 2.85x 1.39x 1.25x 1.12x
EV / Revenue 6.77x 3.16x 4.25x 6.45x 2.69x 1.13x 0.97x 0.75x
EV / EBITDA 1,150x 67.7x 25.5x 30.4x 13.2x 9.13x 5.76x 3.85x
EV / EBIT -96.7x -120x 27.7x 32.6x 14.1x 10.1x 6.38x 4.43x
EV / FCF 307x -131x 36.4x 23.7x 9.37x 6.61x 5.06x 3.71x
FCF Yield 0.33% -0.76% 2.74% 4.21% 10.7% 15.1% 19.7% 27%
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 75.01 75.01 75.01
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.($)
16.96x8.24x17.67x0.25% 4,247B
23.92x7.47x13.18x0.29% 1,877B
31.51x14.75x23.3x0.57% 540B
14.44x3.84x8.88x1.41% 479B
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
Average 30.00x 6.67x 20.81x 0.39% 912.62B
Weighted average by Cap. 22.22x 7.90x 17.70x 0.35%

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.