Valuation Chewy, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 20:50:15 11/12/2025 GMT			5-day change	1st Jan Change
34.20 ^USD	-3.29%		+4.30%	+3.67%

05:13pm	Chewy Signals Solid 2026 Outlook on Customer Momentum, Margin Gains, RBC Says	MT
12:54pm	Wedbush Trims Price Target on Chewy to $42 From $45, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	41,991	18,370	20,913	7,692	15,935	14,678	-	-
Change	-	-56.25%	13.84%	-63.22%	107.16%	-7.88%	-	-
Enterprise Value (EV) ¹	41,428	17,767	20,236	6,558	15,338	13,833	13,141	12,354
Change	-	-57.11%	13.9%	-67.59%	133.88%	-9.81%	-5%	-5.99%
P/E ratio	-442x	-244x	412x	198x	42.8x	67.6x	43.8x	32.5x
PBR	-21,200x	1,253x	98.2x	15.1x	61.7x	29x	13.1x	7.93x
PEG	-	11.2x	-2x	-7.9x	0x	-1.6x	0.8x	0.9x
Capitalization / Revenue	5.88x	2.07x	2.07x	0.69x	1.34x	1.16x	1.08x	1x
EV / Revenue	5.8x	2x	2x	0.59x	1.29x	1.1x	0.97x	0.84x
EV / EBITDA	486x	226x	66.1x	17.8x	26.9x	19.3x	14.8x	11.6x
EV / EBIT	-458x	-246x	363x	-278x	136x	54x	31.4x	22x
EV / FCF	20,590x	2,077x	170x	19.1x	33.9x	24.3x	18.8x	14x
FCF Yield	0%	0.05%	0.59%	5.23%	2.95%	4.12%	5.32%	7.14%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.23	-0.18	0.12	0.09	0.91	0.5231	0.808	1.087
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,146	8,891	10,099	11,150	11,861	12,601	13,604	14,684
EBITDA ¹	85.16	78.55	305.9	368.1	570.5	716	890.4	1,069
EBIT ¹	-90.46	-72.18	55.75	-23.62	112.6	256.2	418.2	560.7
Net income ¹	-92.49	-73.82	49.23	39.58	392.7	223.6	345	460.5
Net Debt ¹	-563.3	-603.1	-677.4	-1,134	-596.7	-845.2	-1,537	-2,325
Reference price ²	101.76	43.95	49.40	17.83	38.98	35.37	35.37	35.37
Nbr of stocks (in thousands)	412,647	417,979	423,348	431,406	408,790	414,999	-	-
Announcement Date	30/03/21	29/03/22	22/03/23	20/03/24	26/03/25	-	-	-

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.	67.85x	1.09x	18.51x	-.--%	14.68B
PET VALU HOLDINGS LTD.	20.06x	2.14x	9.76x	1.67%	1.43B
PETS AT HOME GROUP PLC	14.28x	0.89x	6.16x	6.49%	1.2B
PETCO HEALTH AND WELLNESS COMPANY, INC.	64.84x	0.36x	5.46x	-.--%	883M
HANGZHOU TIANYUAN PET PRODUCTS CO., LTD	37.89x	-	-	0.73%	499M
PET CENTER COMÉRCIO E PARTICIPAÇÕES S.A.	29.81x	0.73x	4.78x	0.56%	358M
BARK, INC.	-4.11x	-	-	-	113M
Average	32.95x	1.04x	8.94x	1.58%	2.74B
Weighted average by Cap.	58.87x	1.12x	16.15x	0.57%