Valuation Chewy, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 10/04/2026 BST			5-day change	1st Jan Change
25.21 ^USD	-3.04%		-6.18%	-23.72%

04-08	Chewy Agrees to Acquire Modern Animal, Adds $500 Million to Share Buyback Plan	MT
04-08	Chewy to acquire Modern Animal accelerating evolution to a fully integrated healthcare ecosystem	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	20,004	19,906	7,722	15,935	12,081	10,504	-	-
Change	-	-0.49%	-61.21%	106.35%	-24.19%	-13.05%	-	-
Enterprise Value (EV) ¹	19,401	19,228	6,588	15,338	11,202	9,271	8,230	7,484
Change	-	-0.89%	-65.74%	132.81%	-26.97%	-17.24%	-11.23%	-9.06%
P/E ratio	-266x	392x	199x	42.8x	56x	28x	20.8x	17.3x
PBR	1,364x	93.5x	15.1x	61.7x	25.3x	9.85x	5.92x	5.59x
PEG	-	-2x	-8x	0x	-1.3x	0.4x	0.6x	0.9x
Capitalization / Revenue	2.25x	1.97x	0.69x	1.34x	0.96x	0.77x	0.71x	0.66x
EV / Revenue	2.18x	1.9x	0.59x	1.29x	0.89x	0.68x	0.56x	0.47x
EV / EBITDA	247x	62.9x	17.9x	26.9x	15.6x	10.1x	7.36x	5.61x
EV / EBIT	-269x	345x	-279x	136x	44x	20x	13x	9.32x
EV / FCF	2,268x	161x	19.2x	33.9x	19.9x	12.7x	9.13x	7.66x
FCF Yield	0.04%	0.62%	5.21%	2.95%	5.02%	7.87%	11%	13.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.18	0.12	0.09	0.91	0.52	0.9008	1.211	1.455
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,891	10,099	11,150	11,861	12,602	13,683	14,763	15,913
EBITDA ¹	78.55	305.9	368.1	570.5	719.2	920.1	1,118	1,334
EBIT ¹	-72.18	55.75	-23.62	112.6	254.3	463.5	632.8	803.4
Net income ¹	-73.82	49.23	39.58	392.7	222.8	373.2	508.1	621.7
Net Debt ¹	-603.1	-677.4	-1,134	-596.7	-878.8	-1,233	-2,274	-3,020
Reference price ²	47.86	47.02	17.90	38.98	29.11	25.21	25.21	25.21
Nbr of stocks (in thousands)	417,979	423,348	431,406	408,790	414,999	416,677	-	-
Announcement Date	29/03/22	22/03/23	20/03/24	26/03/25	25/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHEWY, INC.	27.99x	0.68x	10.08x	-.--%	10.5B
PETS AT HOME GROUP PLC	13.47x	0.84x	5.83x	7.06%	1.12B
PETCO HEALTH AND WELLNESS COMPANY, INC.	19.2x	0.31x	4.41x	-.--%	793M
UNIAO PET PARTICIPACOES S.A.	14.08x	0.55x	5.76x	1.64%	628M
HANGZHOU TIANYUAN PET PRODUCTS CO., LTD	33.04x	-	-	0.84%	451M
BARK, INC.	-2.52x	-	-	-	71.73M
Average	17.54x	0.60x	6.52x	1.91%	2.26B
Weighted average by Cap.	25.63x	0.66x	9.16x	0.69%