Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 96.33 USD 1.93%
Market Cap: 12.5B USD

Intrinsic Value

The intrinsic value of one W stock under the Base Case scenario is hidden USD. Compared to the current market price of 96.33 USD, Wayfair Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

W Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Wayfair Inc

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

W looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether W usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about W?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is W valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Wayfair Inc.

Explain Valuation
Compare W to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about W?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wayfair Inc

Current Assets 1.7B
Cash & Short-Term Investments 1.2B
Receivables 129m
Other Current Assets 324m
Non-Current Assets 1.4B
PP&E 1.4B
Other Non-Current Assets 61m
Current Liabilities 2.3B
Accounts Payable 1.2B
Short-Term Debt 196m
Other Current Liabilities 859m
Non-Current Liabilities 3.6B
Long-Term Debt 2.7B
Other Non-Current Liabilities 882m
Efficiency

Free Cash Flow Analysis
Wayfair Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Wayfair Inc

Revenue
12.2B USD
Cost of Revenue
-8.5B USD
Gross Profit
3.7B USD
Operating Expenses
-3.8B USD
Operating Income
-58m USD
Other Expenses
-267m USD
Net Income
-325m USD
Fundamental Scores

W Profitability Score
Profitability Due Diligence

Wayfair Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Healthy Gross Margin
Operating Margin is Increasing
hidden
Profitability
Score

Wayfair Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

W Solvency Score
Solvency Due Diligence

Wayfair Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Average Altman Z-Score
Positive Net Debt
Short-Term Solvency
hidden
Solvency
Score

Wayfair Inc's solvency score is hidden . 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 113.4 USD with a low forecast of 35.35 USD and a high forecast of 157.5 USD.

Lowest
Price Target
35.35 USD
63% Downside
Average
Price Target
113.4 USD
18% Upside
Highest
Price Target
157.5 USD
64% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Wayfair Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for W is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

W Insider Trading
Buy and sell transactions by insiders

W News

Other Videos
What is the Intrinsic Value of one W stock?

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

Is W stock undervalued or overvalued?

Compared to the current market price of 96.33 USD, Wayfair Inc is hidden .

Back to Top