Wayfair Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 20, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	9,037	11,146	5,365	6,584	3,297	17,463
Market Cap Growth	55.51%	107.77%	-18.52%	99.71%	-81.12%	-4.88%
Enterprise Value	11,375	13,340	8,042	9,074	5,875	18,803
Last Close Price	68.80	86.14	41.55	57.50	30.37	168.45
PS Ratio	0.85	1.05	0.47	0.61	0.29	1.45
PB Ratio	-3.81	-4.70	-2.02	-2.69	-1.38	-12.27
P/FCF Ratio	22.87	28.21	22.76	36.21	-	64.27
P/OCF Ratio	19.87	24.51	17.52	20.85	-	48.44
EV/Sales Ratio	1.08	1.26	0.70	0.84	0.51	1.56
EV/EBITDA Ratio	31.99	76.41	-	-	-	309.92
EV/EBIT Ratio	148.91	174.04	-	-	-	-
EV/FCF Ratio	28.78	33.76	34.12	49.90	-	69.20
Debt / Equity Ratio	-1.54	-1.54	-1.53	-1.55	-1.63	-2.50
Debt / EBITDA Ratio	10.26	10.26	-	-	-	19.12
Debt / FCF Ratio	9.26	9.26	17.30	20.92	-	13.12
Net Debt / Equity Ratio	-0.99	-0.99	-1.03	-1.05	-1.13	-1.02
Net Debt / EBITDA Ratio	13.44	13.44	-13.13	-4.79	-2.46	23.99
Net Debt / FCF Ratio	5.94	5.94	11.68	14.19	-3.34	5.36
Asset Turnover	3.61	3.61	3.42	3.40	3.00	3.00
Inventory Turnover	118.26	118.26	109.63	101.04	110.72	162.20
Quick Ratio	0.84	0.84	0.70	0.72	0.78	1.22
Current Ratio	0.94	0.94	0.79	0.85	0.93	1.36
Return on Assets (ROA)	1.63%	1.63%	-6.26%	-13.01%	-20.15%	-1.12%
Return on Invested Capital (ROIC)	-	268.66%	-289.17%	-310.36%	-723.97%	-
Return on Capital Employed (ROCE)	6.90%	6.90%	-31.90%	-56.90%	-87.10%	-3.50%
Earnings Yield	-2.95%	-2.39%	-8.86%	-10.14%	-37.78%	-0.66%
FCF Yield	4.37%	3.55%	4.39%	2.76%	-24.41%	1.56%
Buyback Yield / Dilution	-4.06%	-4.06%	-7.90%	-7.55%	-1.92%	-5.05%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.