Valuation Chewy, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 21/04/2026 BST			5-day change	1st Jan Change
27.74 ^USD	-3.88%		+7.15%	-16.07%

04-20	California AG Unseals Evidence of Amazon's Alleged Price Fixing	MT
04-20	California AG Unseals Evidence of Amazon's Alleged Price Fixing	MT

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	11,559	-	-
Change	-	-0.49%	-61.21%	106.35%	-24.19%	-4.32%	-	-
Enterprise Value (EV) ¹	19,401	19,228	6,588	15,338	11,202	10,325	9,285	8,538
Change	-	-0.89%	-65.74%	132.81%	-26.97%	-7.82%	-10.08%	-8.04%
P/E ratio	-266x	392x	199x	42.8x	56x	30.8x	22.9x	19.1x
PBR	1,364x	93.5x	15.1x	61.7x	25.3x	10.8x	6.51x	6.15x
PEG	-	-2x	-8x	0x	-1.3x	0.4x	0.7x	0.9x
Capitalization / Revenue	2.25x	1.97x	0.69x	1.34x	0.96x	0.84x	0.78x	0.73x
EV / Revenue	2.18x	1.9x	0.59x	1.29x	0.89x	0.75x	0.63x	0.54x
EV / EBITDA	247x	62.9x	17.9x	26.9x	15.6x	11.2x	8.31x	6.4x
EV / EBIT	-269x	345x	-279x	136x	44x	22.3x	14.7x	10.6x
EV / FCF	2,268x	161x	19.2x	33.9x	19.9x	14.2x	10.3x	8.74x
FCF Yield	0.04%	0.62%	5.21%	2.95%	5.02%	7.06%	9.71%	11.4%
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	27.74	27.74	27.74
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.	30.8x	0.75x	11.22x	-.--%	11.56B
PETS AT HOME GROUP PLC	13.73x	0.85x	5.91x	6.92%	1.15B
PETCO HEALTH AND WELLNESS COMPANY, INC.	20.91x	0.32x	4.54x	-.--%	847M
UNIAO PET PARTICIPACOES S.A.	14.85x	0.58x	6.06x	1.55%	665M
HANGZHOU TIANYUAN PET PRODUCTS CO., LTD	25.84x	-	-	1.07%	469M
BARK, INC.	-2.97x	-	-	-	84.69M
Average	17.19x	0.63x	6.93x	1.91%	2.46B
Weighted average by Cap.	27.83x	0.73x	10.15x	0.65%