US · NEGG
Newegg Commerce, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Diamond Bar, CA 91748
- Website
- newegg.com
Price · as of 2024-12-31
$34.11
Market cap 932.17M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $52.64 | +54.32% |
| Intrinsic Value(DCF) | $3.20 | -90.62% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $19.13 | -43.93% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $897.60 | $22,987.03 | $5,940.96 | $227.28 | $1,400.01 |
| 2011 | $470.40 | $2,267.84 | $809.49 | $196.61 | $248.78 |
| 2012 | $310.40 | $8,770.12 | $8.80 | $212.58 | $97.80 |
| 2013 | $1,654.40 | $6,790.54 | $76.13 | $198.00 | $0.00 |
| 2014 | $497.60 | $99,961.53 | $26.79 | $0.00 | $4,563.97 |
| 2015 | $275.20 | $594.17 | $0.00 | $0.00 | $43.58 |
| 2016 | $236.80 | $701.43 | $74.35 | $0.00 | $0.00 |
| 2017 | $300.80 | $148.38 | $0.22 | $0.00 | $24.04 |
| 2018 | $225.60 | $142.53 | $0.00 | $0.00 | $20.44 |
| 2019 | $112.00 | $42,077.14 | $34,055.70 | $0.00 | $0.00 |
| 2020 | $188.20 | $772.08 | $128,184.88 | $15.19 | $73.20 |
| 2021 | $90.40 | $155.13 | $134,311.57 | $19.83 | $39.54 |
| 2022 | $26.60 | $129.86 | $906.60 | $0.00 | $56.24 |
| 2023 | $20.40 | $88.22 | $0.00 | $0.00 | $13.41 |
| 2024 | $8.00 | $52.64 | $0.00 | $0.00 | $19.13 |
AI valuation
Our deep-learning model estimates Newegg Commerce, Inc.'s (NEGG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $52.64
- Current price
- $34.11
- AI upside
- +54.32%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.20
-90.62% upside
Graham-Dodd
—
— upside
Graham Formula
$19.13
-43.93% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NEGG | Newegg Commerce, Inc. | $34.11 | 932.17M | +54% | -91% | — | -44% | -3.56 | 1.45 | 0.12 | -3.87 | — | 1.45 | 9.78% | -4.17% | -3.51% | -36.80% | -50.89% | -9.56% | 0.69 | -54.15 | 1.16 | 0.68 | 0.81 | -2788.00% | -1746.00% | -8698.00% | -2.88% | 0.00 | -4.51% | 0.00% | 0.00% | 11.86% | -2.47 | -28.73 | 0.10 | 2.44 |
| ACVA | ACV Auctions Inc. | $4.86 | 836.75M | +506% | +410% | — | — | -12.61 | 1.94 | 1.10 | -65.68 | — | 5.06 | 62.07% | -8.12% | -8.71% | -15.21% | -19.24% | -6.39% | 0.44 | -6.41 | 1.60 | 1.11 | 7.11 | -1875.00% | 1922.00% | 1360.00% | 8.29% | 0.19 | 21.57% | 0.00% | 0.00% | 0.00% | -12.20 | 10.89 | 0.99 | 0.82 |
| AIN | Albany International Corp… | $57.65 | 1.7B | -25% | -59% | — | — | -29.86 | 2.34 | 1.44 | 36.81 | — | 3.14 | 20.62% | -1.90% | -4.85% | -6.82% | -1.81% | -3.38% | 0.63 | -0.76 | 2.10 | 0.79 | 6.18 | -16929.00% | -388.00% | -4020.00% | 4.86% | 0.34 | 7.23% | 1.91% | -57.00% | 12.85% | -91.17 | 24.73 | 1.73 | 2.81 |
| BLBD | Blue Bird Corporation | $58.27 | 1.84B | — | +400% | -53% | +157% | 12.79 | 6.40 | 1.10 | 7.77 | — | 8.38 | 20.51% | 11.29% | 8.63% | — | — | — | 0.35 | 23.21 | 1.74 | 1.06 | -0.72 | — | — | — | 9.39% | 0.74 | — | 0.00% | 0.00% | 3.03% | 8.94 | 9.75 | 1.01 | 6.43 |
| MCRI | Monarch Casino & Resort, … | $96.10 | 1.75B | -9% | -44% | -61% | -29% | 17.48 | 3.30 | 3.25 | 9.16 | 42.21 | 3.47 | 45.13% | 25.07% | 18.60% | 19.21% | 22.78% | 14.44% | 0.05 | 70.55 | 0.86 | 0.74 | -0.38 | 4141.00% | 439.00% | 3768.00% | 7.25% | 1.10 | 27.33% | 1.24% | 21.60% | 6.82% | 12.45 | 13.25 | 3.12 | 8.61 |
| MODG | Topgolf Callaway Brands C… | $14.68 | 2.7B | -33% | -83% | — | — | -0.80 | 0.48 | 0.27 | -5.32 | — | 2.79 | 62.53% | -29.66% | -34.15% | -46.06% | -17.32% | -17.28% | 1.85 | -5.44 | 1.94 | 0.88 | -3.80 | -177660.00% | -106.00% | -17333.00% | 7.47% | 0.46 | 1.21% | 0.00% | 0.00% | 25.92% | -4.12 | 59.79 | 1.22 | 0.17 |
| RERE | ATRenew Inc. | $5.79 | 2.1B | -19% | +2,496% | -64% | — | -708.10 | 1.58 | 0.36 | 9.84 | — | 1.60 | 19.85% | 0.18% | -0.05% | -0.22% | 0.74% | -0.16% | 0.10 | 1.93 | 3.19 | 2.03 | -4.45 | -9470.00% | 2593.00% | 26729.00% | 10.00% | 0.49 | 37.34% | 0.00% | 0.00% | 3.89% | 123.17 | 6.12 | 0.22 | 3.88 |
| RVLV | Revolve Group, Inc. | $25.16 | 1.79B | +80% | -56% | -54% | -44% | 28.09 | 3.35 | 1.40 | 16.77 | 114.01 | 3.38 | 53.50% | 6.06% | 5.03% | 12.86% | 23.23% | 8.55% | 0.06 | — | 2.81 | 1.34 | -2.99 | 2464.00% | 848.00% | 12806.00% | 2.79% | 0.26 | 20.20% | 0.00% | 0.00% | 2.68% | 19.63 | 30.38 | 1.19 | 7.33 |
| SBH | Sally Beauty Holdings, In… | $16.07 | 1.58B | +295% | -61% | -24% | -6% | 8.03 | 1.98 | 0.43 | 6.98 | 24.97 | 7.85 | 51.62% | 8.86% | 5.29% | 27.54% | 11.27% | 6.92% | 1.97 | 5.09 | 2.26 | 0.46 | 3.31 | 3217.00% | -42.00% | 1880.00% | 10.98% | 0.48 | 7.98% | 0.00% | 0.00% | 8.28% | 9.11 | 17.30 | 0.81 | 2.86 |
| SHCO | Soho House & Co Inc. | $8.99 | 1.76B | +130% | -72% | — | — | -7.65 | -3.73 | 1.04 | 98.76 | -19.95 | -1.98 | 46.97% | -5.82% | -13.54% | 64.15% | -3.66% | -6.57% | -6.99 | -0.84 | 0.82 | 0.67 | 62.88 | 3833.00% | 598.00% | -12099.00% | 0.62% | 0.19 | 0.41% | 0.00% | 0.00% | 1.39% | -49.07 | 443.78 | 2.86 | -0.26 |
| WEN | The Wendy's Company | $7.66 | 1.46B | +182% | -61% | — | -42% | 8.75 | 12.31 | 0.66 | 10.08 | — | -0.79 | 26.87% | 15.27% | 7.58% | 87.63% | 6.14% | 3.30% | 35.31 | 2.63 | 1.76 | 1.19 | 7.33 | -1053.00% | -310.00% | -701.00% | 16.79% | 0.98 | 6.17% | 8.97% | 78.50% | 22.86% | 15.92 | 21.80 | 2.43 | 1.03 |
About Newegg Commerce, Inc.
Newegg Commerce, Inc. operates as an electronics-focused e-retailer in North America. The company offers desktops, laptops, gaming laptops, peripherals, and accessories; CPU/processors, graphic cards, motherboards, storage devices, and computer accessories; home video, home audio, headphones, pro audio/video, cellphones, wearables, and digital cameras; Xbox, Playstation, legacy gaming, and gaming titles; and home networking, commercial networking, server and components, and smart home products. It also provides display and printing, office technology furniture, office supplies, and mailing and inventory supplies; software, digital downloads, warranty and services, 3rd party gift cards, and entertainment products; car electronics, marine and aviation, motorcycles and ATV, performance parts, tools and equipment, and wheels and tires; home improvement tools, home appliances, kitchen utensils, outdoor and garden furniture, pet supplies, and generators; and fitness, sports, and health and beauty supplies. The company operates B2C platforms, including Newegg.com, Newegg.ca, and Newegg Global, as well as mobile apps; and B2B platforms comprising NeweggBusiness.com. The company was founded in 2001 and is headquartered in City of Industry, California. Newegg Commerce, Inc. is a subsidiary of Hangzhou Liaison Interactive Information Technology Co., Ltd.
- CEO
- Anthony K. Chow
- Employees
- 762
- Beta
- 4.34
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.20 ÷ $34.11) − 1 = -90.62% (DCF, example).