First Time Loading...

Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 52.19 USD -1.38%
Updated: Apr 25, 2024

Intrinsic Value

Wayfair, Inc. engages in an online home furnishing store. [ Read More ]

The intrinsic value of one W stock under the Base Case scenario is 42.17 USD. Compared to the current market price of 52.19 USD, Wayfair Inc is Overvalued by 19%.

Key Points:
W Intrinsic Value
Base Case
42.17 USD
Overvaluation 19%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Wayfair Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling W stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Wayfair Inc

Provide an overview of the primary business activities
of Wayfair Inc.

What unique competitive advantages
does Wayfair Inc hold over its rivals?

What risks and challenges
does Wayfair Inc face in the near future?

Has there been any significant insider trading activity
in Wayfair Inc recently?

Summarize the latest earnings call
of Wayfair Inc.

What significant events have occurred
in Wayfair Inc over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Wayfair Inc.

Provide P/S
for Wayfair Inc.

Provide P/E
for Wayfair Inc.

Provide P/OCF
for Wayfair Inc.

Provide P/FCFE
for Wayfair Inc.

Provide P/B
for Wayfair Inc.

Provide EV/S
for Wayfair Inc.

Provide EV/GP
for Wayfair Inc.

Provide EV/EBITDA
for Wayfair Inc.

Provide EV/EBIT
for Wayfair Inc.

Provide EV/OCF
for Wayfair Inc.

Provide EV/FCFF
for Wayfair Inc.

Provide EV/IC
for Wayfair Inc.

Show me price targets
for Wayfair Inc made by professional analysts.

What are the Revenue projections
for Wayfair Inc?

How accurate were the past Revenue estimates
for Wayfair Inc?

What are the Net Income projections
for Wayfair Inc?

How accurate were the past Net Income estimates
for Wayfair Inc?

What are the EPS projections
for Wayfair Inc?

How accurate were the past EPS estimates
for Wayfair Inc?

What are the EBIT projections
for Wayfair Inc?

How accurate were the past EBIT estimates
for Wayfair Inc?

Compare the revenue forecasts
for Wayfair Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Wayfair Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Wayfair Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Wayfair Inc compared to its peers.

Compare the P/E ratios
of Wayfair Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Wayfair Inc with its peers.

Analyze the financial leverage
of Wayfair Inc compared to its main competitors.

Show all profitability ratios
for Wayfair Inc.

Provide ROE
for Wayfair Inc.

Provide ROA
for Wayfair Inc.

Provide ROIC
for Wayfair Inc.

Provide ROCE
for Wayfair Inc.

Provide Gross Margin
for Wayfair Inc.

Provide Operating Margin
for Wayfair Inc.

Provide Net Margin
for Wayfair Inc.

Provide FCF Margin
for Wayfair Inc.

Show all solvency ratios
for Wayfair Inc.

Provide D/E Ratio
for Wayfair Inc.

Provide D/A Ratio
for Wayfair Inc.

Provide Interest Coverage Ratio
for Wayfair Inc.

Provide Altman Z-Score Ratio
for Wayfair Inc.

Provide Quick Ratio
for Wayfair Inc.

Provide Current Ratio
for Wayfair Inc.

Provide Cash Ratio
for Wayfair Inc.

What is the historical Revenue growth
over the last 5 years for Wayfair Inc?

What is the historical Net Income growth
over the last 5 years for Wayfair Inc?

What is the current Free Cash Flow
of Wayfair Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Wayfair Inc.

Financials

Balance Sheet Decomposition
Wayfair Inc

Current Assets 1.9B
Cash & Short-Term Investments 1.4B
Receivables 140m
Other Current Assets 364m
Non-Current Assets 1.6B
Long-Term Investments 14m
PP&E 1.6B
Intangibles 14m
Other Non-Current Assets 23m
Current Liabilities 2.2B
Accounts Payable 1.2B
Other Current Liabilities 949m
Non-Current Liabilities 4B
Long-Term Debt 3.1B
Other Non-Current Liabilities 906m
Efficiency

Earnings Waterfall
Wayfair Inc

Revenue
12B USD
Cost of Revenue
-8.3B USD
Gross Profit
3.7B USD
Operating Expenses
-4.4B USD
Operating Income
-734m USD
Other Expenses
-4m USD
Net Income
-738m USD

Free Cash Flow Analysis
Wayfair Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

W Profitability Score
Profitability Due Diligence

Wayfair Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
ROE is Increasing
Positive Gross Profit
Exceptional ROE
40/100
Profitability
Score

Wayfair Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

W Solvency Score
Solvency Due Diligence

Wayfair Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Low D/E
Positive Net Debt
Short-Term Solvency
Long-Term Solvency
35/100
Solvency
Score

Wayfair Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

W Price Targets Summary
Wayfair Inc

Wall Street analysts forecast W stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for W is 70.35 USD with a low forecast of 42.42 USD and a high forecast of 105 USD.

Lowest
Price Target
42.42 USD
19% Downside
Average
Price Target
70.35 USD
35% Upside
Highest
Price Target
105 USD
101% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

W Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

W Price
Wayfair Inc

1M 1M
-18%
6M 6M
+29%
1Y 1Y
+46%
3Y 3Y
-83%
5Y 5Y
-66%
10Y 10Y
+38%
Annual Price Range
52.19
52w Low
31.29
52w High
84.67
Price Metrics
Average Annual Return 3.5%
Standard Deviation of Annual Returns 103.95%
Max Drawdown -92%
Shares Statistics
Market Capitalization 6.2B USD
Shares Outstanding 120 360 000
Percentage of Shares Shorted 33.03%

W Return Decomposition
Main factors of price return

What is price return decomposition?

W News

Other Videos

Last Important Events
Wayfair Inc

Significant happenings or occurrences that are of interest to investors. These could be company-specific developments or market-wide shifts.

All
Positive
Negative

Sentiment Analysis
Wayfair Inc

Today
Last 7 Days 7D
Last 30 Days 30D
Last 90 Days 90D

Company Profile

Wayfair Inc Logo
Wayfair Inc

Country

United States of America

Industry

Retail

Market Cap

6.2B USD

Dividend Yield

0%

Description

Wayfair, Inc. engages in an online home furnishing store. The company is headquartered in Boston, Massachusetts and currently employs 16,681 full-time employees. The company went IPO on 2014-10-02. The firm through its electronic commerce (e-commerce) platform, offer to browse, merchandising, and product discovery for a range of products from various suppliers. The firm operates through two segments: U.S. and International. The U.S. segment consists of amounts earned through product sales through the Company's family of sites in the United States. The International segment consists of amounts earned through product sales through its international sites. The International segment includes Wayfair businesses in Canada, the United Kingdom, and Germany. The company has an online selection of furniture, decor, housewares, and home improvement products. The company offers various sites, including Websites, mobile-optimized Websites, and mobile applications: Wayfair, Joss & Main, AllModern, Perigold, and Birch Lane. Wayfair is an online destination for all things home. Birch Lane offers a collection of furnishings and home decor.

Contact

MASSACHUSETTS
Boston
4 Copley Place
+16175326100.0

IPO

2014-10-02

Employees

16 681

Officers

Co-Founder, Co-Chairman, President & CEO
Mr. Niraj S. Shah
Co-Founder & Co-Chairman
Mr. Steven K. Conine
CFO & Chief Administrative Officer
Ms. Kate Gulliver
Chief Operating Officer
Dr. Thomas Netzer
Chief Technology Officer
Ms. Fiona Tan
General Counsel & Secretary
Mr. Enrique Colbert
Show More
Chief Marketing Officer
Mr. Paul Toms
Chief People Officer
Mr. Ryan Gilchrist
VP & Global Head of Category Management
Mr. Adam Sinoway
Chief Global Supply Chain Officer
Dr. Sascha Hower
Show Less

See Also

Discover More
What is the Intrinsic Value of one W stock?

The intrinsic value of one W stock under the Base Case scenario is 42.17 USD.

Is W stock undervalued or overvalued?

Compared to the current market price of 52.19 USD, Wayfair Inc is Overvalued by 19%.