EN DE

Westwing Group (WEW) Fair Value & Analysis

Consumer Cyclical · DE · Market cap €295M

WG Westwing Group WEW · XETRA
Price€12.80
Fair Value€24.66
Upside+92.7%
Quality80/100
Watch Westwing Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.8% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/13)
Moderate moat 53/100
Evidence: High Range €18.89 – €32.83 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price −18.2% over the past month.

A strong business, screening 93% undervalued on our models.

What matters now

  • The rarer combination: high quality (80/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (€18.89). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€51.40 €5.09 Fair Value €24.66 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range €5.09 – €51.40 · fair‑value band €18.89 – €32.83 · the €12.80 price screens below the €24.66 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Westwing Group (WEW) currently trades at €12.80, while our model-based Fair Value estimate is €24.66, implying the stock looks roughly 92.7% undervalued today. The Quality Score stands at 80/100 (high quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Westwing Group generated revenue of €461M at a net margin of 5.8%. Revenue grew 11.3% year over year. It earns a return on equity of 35.9%. The balance sheet holds a net cash position of €61.5M. Fundamentals as of Aug 13, 2026

Our scenario range runs from €18.89 (bear case) to €32.83 (bull case); at €12.80, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 29% below its 52-week high and 64% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at 93%, WEW screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF €19.46 €24.13 €29.49 80
Residual Income €8.36 €12.12 €77.46 76
Rev-Margin DCF €16.78 €22.43 €28.84 74
All 26 models by family
DCF Models
FCF DCF €19.39 €24.73 €31.22 38
Owner Earnings €21.77 €27.96 €35.50 31
5Y Revenue Exit €16.78 €22.22 €28.90 39
5Y EBITDA Exit €19.86 €27.87 €36.96 41
5Y P/E Exit €23.59 €34.72 €46.16 38
10Y Revenue Exit €17.56 €22.27 €28.15 36
10Y EBITDA Exit €19.47 €25.59 €33.31 37
10Y P/E Exit €21.49 €29.62 €39.21 35
Earnings-Based
Graham-Dodd €10.50 €30.06 €39.63 54
Lynch FV €6.16 €8.81 €11.45 50
PEG = 1.0 €6.16 €8.81 €11.45 46
EPV €12.20 €13.12 €13.86 59
Dividend Discount
Gordon GGM €2.37 €3.96 €5.14 70
DDM Multi-Stage €2.37 €3.44 €4.26 61
Multiples
P/E Multiple €25.49 €33.98 €42.48 63
P/S Multiple €19.70 €26.26 €32.83 58
P/B Multiple €14.21 €18.94 €23.68 55
EV/EBIT €20.61 €25.96 €31.31 53
EV/EBITDA €22.42 €28.38 €34.33 54
EV/Revenue €15.38 €20.01 €24.65 43
Asset-Based
NCAV (Graham) €2.37 €3.17 €4.74 50
Growth DCF
Growth DCF €19.46 €24.13 €29.49 80
Rev-Margin DCF €16.78 €22.43 €28.84 74
Economic Profit
Residual Income €8.36 €12.12 €77.46 76
ROIC Compounder €12.23 €13.18 €13.97 72
Growth Earnings
Growth-Adj P/E €20.40 €29.14 €37.89 68

Widest divergence: Growth Earnings (€29.14) versus Asset-Based (€3.17). Highest evidence: Growth DCF (80).

Notify me when WEW reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €461M
Revenue growth (YoY) +11.3%
Net margin 5.8%
Return on equity 35.9%
Free cash flow €34.3M FY2025
P/E ratio 9.0
More key figures
Operating margin 0.3%
EPS (TTM) €1.42
EPS growth (YoY) +1,488%
Net cash €61.5M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 80/100

Of which business quality 78 · Market factors (momentum, volatility) 35

Profitability 82
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 33
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 39
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Westwing Group SE operates as an e-commerce retailer in the home and living sector. It operates in two segments, DACH and International. The company offers furniture, textiles, kitchen accessories, and lighting and decor products, as well as private label products under the Westwing Collection brand and third-party brands.

Full company description

Westwing Group SE operates as an e-commerce retailer in the home and living sector. It operates in two segments, DACH and International. The company offers furniture, textiles, kitchen accessories, and lighting and decor products, as well as private label products under the Westwing Collection brand and third-party brands. It operates in Germany, Austria, Switzerland, Belgium, Croatia, Czechia, Denmark, Finland, France, Greece, Hungary, Italy, Luxembourg, the Netherlands, Norway, Poland, Portugal, Romania, Slovakia, Slovenia, Spain, and Sweden. The company was incorporated in 2011 and is headquartered in Munich, Germany.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Westwing Group reported revenue of €449M in FY2025 versus €522M in FY2021, a compound −3.7%/yr. Reported net income was €29.1M in FY2025, compounding +24.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
€449M
Latest YoY
+1.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+0.7%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.5%
Revenue −3.7%/yr
FY21 €522M
FY22 €431M
FY23 €429M
FY24 €444M
FY25 €449M
Net income +24.8%/yr
FY21 €12.0M
FY22 −€32.4M
FY23 −€12.4M
FY24 −€5.0M
FY25 €29.1M

Watch WEW: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Westwing Group Fair Value". https://www.fairvalue-calculator.com/stock/WEW

Peer Group

Furnishings, Fixtures & Appliances · 318 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 80 · Top 25%
Fair Value upside +93% · Top 25%
Return on equity (TTM) 36% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 0% · Below median
Revenue growth 11% · Top 25%
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 9.0× · Cheaper than 75% of peers
P/B 3.82× · Pricier than 75% of peers
P/S (TTM) 0.74× · Pricier than median
P/FCF 9.9× · Pricier than 75% of peers
EV/EBITDA 11.2× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 18
FUTURE 57 · sector 0
PAST 100 · sector 19
HEALTH 97 · sector 98
DIVIDEND 0 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥84.34 ¥99.66 +18%
Gree Electric Appliances, Inc 000651 ¥40.23 ¥86.91 +116%
Haier Smart Home Co 600690 ¥21.79 ¥36.04 +65%
King Slide Works Co 2059 12,045 TWD 1,917 TWD -84%
Guangdong Songfa Ceramics Co 603268 ¥173.26 ¥38.83 -78%
Hisense Home Appliances Group 000921 ¥27.69 ¥50.62 +83%
Ecovacs Robotics Co 603486 ¥57.74 ¥54.14 -6%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 97,200 KRW 103,928 KRW +7%
Voltas Limited VOLTAS ₹1,290 ₹152.27 -88%

Compare Westwing Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Westwing Group (WEW) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €24.66 versus a price of €12.80, about +93% (undervalued).
What is the fair value of WEW?
Our model-based fair value for Westwing Group is €24.66 (as of Aug 13, 2026), built from audited fundamentals. The current price is €12.80.
What is the quality score of WEW?
Westwing Group has a Quality Score of 80/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Westwing Group (WEW)?
Westwing Group reported trailing-twelve-month revenue of about €461M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of WEW?
The net profit margin of Westwing Group is about 5.8%, meaning it keeps roughly 5.8% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Westwing Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.