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 3,314 - -
Change - -49.74% 55.69% 70.78% -52.68% -41.69% - -
Enterprise Value (EV) 1 8,590 4,381 6,639 11,348 5,366 2,728 2,615 2,264
Change - -49% 51.53% 70.94% -52.71% -49.16% -4.14% -13.43%
P/E -76.6x -10.5x 216x 90.9x 118x -23.9x 107x 50.3x
PBR 61.7x -16.9x -133x -163x - -2.2x -2.36x -2.79x
PEG - -0x -2x 0x -1.9x 0x -1x 0x
Capitalization / Revenue 7.08x 3.25x 4.5x 6.82x 2.85x 1.47x 1.32x 1.18x
EV / Revenue 6.77x 3.16x 4.25x 6.45x 2.69x 1.21x 1.04x 0.81x
EV / EBITDA 1,150x 67.7x 25.5x 30.4x 13.2x 9.77x 6.18x 4.18x
EV / EBIT -96.7x -120x 27.7x 32.6x 14.1x 10.8x 7.01x 4.81x
EV / FCF 307x -131x 36.4x 23.7x 9.37x 7.02x 5.45x 4.03x
FCF Yield 0.33% -0.76% 2.74% 4.21% 10.7% 14.3% 18.3% 24.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.06 -7.33 0.57 2.36 0.88 -3.309 0.741 1.573
Distribution rate - - - - - - - -
Net sales 1 1,270 1,388 1,562 1,761 1,993 2,257 2,503 2,797
EBITDA 1 7.471 64.68 260.5 373.8 405.6 279.1 423.4 541.5
EBIT 1 -88.82 -36.38 240 348.6 381.1 253.3 372.8 471
Net income 1 -117.2 -424.9 33.14 138.3 50.65 -147.5 65.72 152.3
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 79.19 79.19 79.19
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.57x7.54x16.11x0.27% 3,90000Cr
21.27x6.23x11.16x0.34% 1,58500Cr
31.18x14.59x23.07x0.57% 53TCr
13.28x3.53x8.17x1.53% 44TCr
17.45x5.16x15.46x-.--% 26TCr
18.93x1.38x9.32x1.09% 25TCr
102.45x13.59x73.03x-.--% 21TCr
20.72x2.36x12x-.--% 13TCr
42.2x4.89x32.28x-.--% 11TCr
Average 31.45x 6.58x 22.29x 0.42% 82.54TCr
Weighted average by Cap. 20.94x 7.28x 16.64x 0.38%

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.