Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 45.72 USD 4.5% Market Closed
Market Cap: 5.7B USD
Have any thoughts about
Wayfair Inc?
Write Note

Intrinsic Value

The intrinsic value of one W stock under the Base Case scenario is 42.31 USD. Compared to the current market price of 45.72 USD, Wayfair Inc is Overvalued by 7%.

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

W Intrinsic Value
42.31 USD
Overvaluation 7%
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...
How do you feel about W?
Bearish
Neutral
Bullish

Fundamental Analysis

45.72 USD
+4.5%
+4.5%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Wayfair Inc
US
Retail
Market Cap
5.7B USD
IPO
Oct 2, 2014
Employees
16 681
United States of America
Market Cap
5.7B USD
Industry
Retail
IPO
Oct 2, 2014
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
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
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wayfair Inc

Current Assets 1.8B
Cash & Short-Term Investments 1.3B
Receivables 155m
Other Current Assets 329m
Non-Current Assets 1.6B
PP&E 1.5B
Other Non-Current Assets 56m
Current Liabilities 2.2B
Accounts Payable 1.2B
Other Current Liabilities 982m
Non-Current Liabilities 4B
Long-Term Debt 3.1B
Other Non-Current Liabilities 917m
Efficiency

Earnings Waterfall
Wayfair Inc

Revenue
11.8B USD
Cost of Revenue
-8.3B USD
Gross Profit
3.6B USD
Operating Expenses
-4B USD
Operating Income
-435m USD
Other Expenses
-103m USD
Net Income
-538m USD

Free Cash Flow Analysis
Wayfair Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
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.

Exceptional 3-Year Average ROE
ROE is Increasing
Positive Gross Profit
Positive 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 55.57 USD with a low forecast of 32.32 USD and a high forecast of 105 USD.

Lowest
Price Target
32.32 USD
29% Downside
Average
Price Target
55.57 USD
22% Upside
Highest
Price Target
105 USD
130% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for W?

Click here to dive deeper.

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

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

W News

Other Videos

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 42.31 USD.

Is W stock undervalued or overvalued?

Compared to the current market price of 45.72 USD, Wayfair Inc is Overvalued by 7%.

Back to Top