CHWY

$26.57

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 12.00% trendline growth.
Want to create your own valuation? Create a free account.
$36.83

With 20% Margin of Safety (MoS):

$29.46
▲ 10.89% upside
Fundamental Score
79
BullishWeighted across 6 signals
DCF Discount
10.9% discount to price
68
FCF Yield
7.1% trailing FCF yield
100
ROIC vs WACC
ROIC vs WACC unavailable
50
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
52.5% 5Y FCF CAGR
100
Strengths lead the score: FCF Yield, Net Debt / FCF.
Narrative Score
49
Weak
Weighted across 6 recent drivers · Last 30 daysVs 6-Month Baseline: Low (3th pct)
Trend: Deteriorating downConfidence: 93%Updated: 5h ago
Sources: 85 (News 79 · Analyst 6)
Drivers
10 regulatory scrutiny-0.7
63 news sentiment+0.6
4 earnings beat+0.0
Guidance raise+0.0
Downgrade headlines+0.0
6 analyst reiterations0.0
Other Metrics
P/E53.3
Profit Margin1.6%
Owner Earnings$479.12m
One Dollar Premise0.00%
Debt/Equity7.35
Current Ratio0.81
PEG1.518
Free Cash Flow (in millions)
201620182019202020212022202320242025
$30-$39$31$95$263$375$580$629$784
How Intrinziq Estimates Fair Value

Intrinziq estimates Chewy, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Chewy, Inc.Consumer Cyclical

Chewy, Inc., together with its subsidiaries, engages in the pure play e-commerce business in the United States. The company provides pet food and treats, pet supplies and pet medications, and other pet-health products, as well as pet services for dogs, cats, fish, birds, small pets, horses, and reptiles through its www.chewy.com retail Website, as well as its mobile applications. It offers approximately 100,000 products from 3,000 partner brands. The company was founded in 2010 and is headquartered in Dania Beach, Florida.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.