CHWY - NYSE

Chewy, Inc.

Chewy, Inc.

CHWYยทNYSE

$21.04

-2.2%
Consumer CyclicalSpecialty Retail

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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$8.71B
EPS0.5300
P/E Ratio39.70
Earnings Date06/10/2026
Chewy, Inc.

Chewy, Inc. Fair Value Envelope

CHWY ยท NYSE

Our analysis suggests that CHWY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.04, this represents a potential HIDDEN relative to our calculated worth for Chewy, Inc..

HIDDEN
Intrinsic Value
Current Price: $21.04

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$61.7B
+ Cash & Equivalents$860.1M
Firm Value$62.6B
- Debt$556.8M
Equity Value$62.0B
/ Shares Outstanding414,685,314B
DCF Value$150
UNDERVALUED BY 611%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$859.6M
$1.1B
$1.3B
$1.7B
$2.1B
$2.5B
$3.2B
$3.9B
$4.9B
$6.1B
Maintenance CapEx
-$32.1M
-$39.9M
-$49.6M
-$61.7M
-$76.6M
-$95.3M
-$118.4M
-$147.1M
-$182.9M
-$227.3M
Owner Earnings
$827.5M
$1.0B
$1.3B
$1.6B
$2.0B
$2.5B
$3.1B
$3.8B
$4.7B
$5.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$766.2M
$881.7M
$1.0B
$1.2B
$1.3B
$1.5B
$1.8B
$2.0B
$2.4B
$2.7B
Terminal Value represents 74.7% of Enterprise Value

Related Guides

Blog Categories

Continue your CHWY research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.