
Wayfair Inc
NYSE:W

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:

Valuation History
Wayfair Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Wayfair Inc
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 |
Free Cash Flow Analysis
Wayfair Inc
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.