Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 33.66 USD 7.78% Market Closed
Market Cap: 4.3B USD

Intrinsic Value

The intrinsic value of one W stock under the Base Case scenario is 31.71 USD. Compared to the current market price of 33.66 USD, Wayfair Inc is Overvalued by 6%.

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

W Intrinsic Value
31.71 USD
Overvaluation 6%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Wayfair Inc

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
W
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for W cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

AI Assistant
AI Assistant
Ask me anything about Wayfair Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wayfair Inc

Current Assets 1.9B
Cash & Short-Term Investments 1.4B
Receivables 155m
Other Current Assets 350m
Non-Current Assets 1.6B
PP&E 1.5B
Other Non-Current Assets 54m
Efficiency

Free Cash Flow Analysis
Wayfair Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Wayfair Inc

Revenue
11.9B USD
Cost of Revenue
-8.3B USD
Gross Profit
3.6B USD
Operating Expenses
-3.9B USD
Operating Income
-345m USD
Other Expenses
-147m USD
Net Income
-492m USD
Fundamental Scores

W Profitability Score
Profitability Due Diligence

Wayfair Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Positive ROE
Positive Revenue Growth Forecast
39/100
Profitability
Score

Wayfair Inc's profitability score is 39/100. 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 49.04 USD with a low forecast of 25.25 USD and a high forecast of 105 USD.

Lowest
Price Target
25.25 USD
25% Downside
Average
Price Target
49.04 USD
46% Upside
Highest
Price Target
105 USD
212% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Wayfair Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for W is .

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
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

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 31.71 USD.

Is W stock undervalued or overvalued?

Compared to the current market price of 33.66 USD, Wayfair Inc is Overvalued by 6%.

Back to Top