Chewy, Inc. (CHWY) DCF Valuation
Two independent models estimate Chewy, Inc.'s fair value between $16.60 (conservative case) and $20.23 (analyst consensus).
What would today's price require?
$18.77 is justified only if free cash flow grows about +6.9% a year for the next decade — slower than the company has actually grown.
Current Price
$18.77
Fair-Value Range
$16.60 – $20.23
Market-Implied Growth
+6.9%/yr
vs +47.6% 5Y actual
CHWY DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $369.3M · 0.41B shares · net cash $822.0M
Estimated Fair Value
$16.60
-11.5% vs $18.77
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $18.77; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $20.15 | $21.08 | $22.19 | $23.51 | $25.12 |
| 9.0% | $17.59 | $18.23 | $18.96 | $19.82 | $20.83 |
| 10.0% | $15.64 | $16.09 | $16.60 | $17.19 | $17.87 |
| 11.0% | $14.10 | $14.44 | $14.81 | $15.22 | $15.70 |
| 12.0% | $12.87 | $13.12 | $13.39 | $13.70 | $14.04 |
About Chewy, Inc.
Chewy, Inc., along with its affiliated entities, functions exclusively as an online retail enterprise within the United States. Through its primary website, chewy.com, and its mobile applications, the company provides a comprehensive range of products and services tailored for nearly every type of domestic companion, including canines, felines, aquatic pets, birds, small mammals, horses, and even reptiles. Customers can procure everything from essential pet food and treats to necessary supplies, prescribed medications, and other health and wellness items. This extensive inventory includes roughly 100,000 unique products supplied by approximately 3,000 different partner brands. Chewy was established in 2010 and maintains its corporate headquarters in Dania Beach, Florida.
- Sector
- Consumer Cyclical
- Industry
- Specialty Retail
- CEO
- Ryan Cohen