Enterprise Value Revenue Net Income EV/Revenue EV/Net Income
- AVERAGE - 4,952 1832 -3.7 3.2 -3.7
58.com repr (WUBA) 9,511 1,235 31 7.7 306.8
Amazon (AMZN) 518,163 161,154 1,926 3.2 269
Blue Apron Holdings (APRN) 782 857 -75 0.9 -10.4
Carvana Co (CVNA) 1,722 528 -88 3.3 -19.6
Ctrip.com International Ltd (CTRP) 22,855 3,638 326 6.3 70.1
eBay (EBAY) 48,404 9,349 7,521 5.2 6.4
Etsy (ETSY) 1,575 397 -11 4 -143.1
Expedia (EXPE) 16,288 9,834 402 1.7 40.5
Fitbit (FIT) 613 1,730 -238 0.4 -2.6
GoPro (GPRO) 1,332 1,298 -362 1 -3.7
Groupon (GRPN) 2,872 2,906 -86 1 -33.4
JD.com (JD) 52,677 44,383 -415 1.2 -127.1
Overstock.com (OSTK) 1,098 1,832 -13 0.6 -84.4
Priceline (PCLN) 100,621 11,483 2,356 8.8 42.7
Quotient (QUOT) 1,100 288 -16 3.8 -68.7
TripAdvisor (TRIP) 4,952 1,533 96 3.2 51.6
Wayfair (W) 5,132 4,267 -216 1.2 -23.8
Enterprise Value Market Cap EV/Revenue EV/Net Income Rev per Employee
- AVERAGE - 4,952 5,287 3.2 -3.7 472,039
58.com repr (WUBA) 9,511 9,880 7.7 306.8 53,377
Amazon (AMZN) 518,163 512,929 3.2 269 472,039
Blue Apron Holdings (APRN) 782 694 0.9 -10.4 166,829
Carvana Co (CVNA) 1,722 1,840 3.3 -19.6 494,845
Ctrip.com International Ltd (CTRP) 22,855 24,430 6.3 70.1 98,332
eBay (EBAY) 48,404 44,904 5.2 6.4 741,984
Etsy (ETSY) 1,575 1,850 4 -143.1 380,633
Expedia (EXPE) 16,288 16,036 1.7 40.5 489,863
Fitbit (FIT) 613 1,237 0.4 -2.6 986,880
GoPro (GPRO) 1,332 1,317 1 -3.7 836,340
Groupon (GRPN) 2,872 3,237 1 -33.4 349,153
JD.com (JD) 52,677 54,640 1.2 -127.1 367,953
Overstock.com (OSTK) 1,098 1,103 0.6 -84.4 1,017,778
Priceline (PCLN) 100,621 99,067 8.8 42.7 620,703
Quotient (QUOT) 1,100 1,261 3.8 -68.7 435,045
TripAdvisor (TRIP) 4,952 5,550 3.2 51.6 460,775
Wayfair (W) 5,132 5,287 1.2 -23.8 756,963
Revenue Rev. Growth Gross Margin Net Income Net Margin Cash Free Cash Flow
- AVERAGE - 1,832 20 % 45 % -13 -1 % 90 ??
58.com repr (WUBA) 1,235 33 % 91 % 31 3 % 532 239
Amazon (AMZN) 161,154 34 % 36 % 1,926 1 % 24,310 19,812
Blue Apron Holdings (APRN) 857 ∞ % 33 % -75 -9 % 62 -248
Carvana Co (CVNA) 528 ∞ % 7 % -88 -17 % 144 -383
Ctrip.com International Ltd (CTRP) 3,638 42 % 81 % 326 9 % 6,484 759
eBay (EBAY) 9,349 9 % 77 % 7,521 80 % 6,030 2,168
Etsy (ETSY) 397 20 % 65 % -11 -3 % 287 18
Expedia (EXPE) 9,834 15 % 83 % 402 4 % 3,780 1,235
Fitbit (FIT) 1,730 -40 % 37 % -238 -14 % 676 -77
GoPro (GPRO) 1,298 34 % 37 % -362 -28 % 150 -219
Groupon (GRPN) 2,906 -12 % 45 % -86 -3 % 639 90
JD.com (JD) 44,383 44 % 15 % -415 -1 % 5,799 2,904
Overstock.com (OSTK) 1,832 3 % 19 % -13 -1 % 104 -25
Priceline (PCLN) 11,483 18 % 97 % 2,356 21 % 6,356 3,915
Quotient (QUOT) 288 10 % 57 % -16 -6 % 170 26
TripAdvisor (TRIP) 1,533 8 % 95 % 96 6 % 904 248
Wayfair (W) 4,267 39 % 24 % -216 -5 % 610 -65
Exec = 0.87 s
16/01/2018 | 20:44