W Intrinsic Valuation and Fundamental Analysis - Wayfair Inc - Alpha Spread

Wayfair Inc
NYSE:W

Watchlist Manager
Wayfair Inc Logo
Wayfair Inc
NYSE:W
Watchlist
Price: 42.61 USD -0.26% Market Closed
Market Cap: 5.2B USD
Have any thoughts about
Wayfair Inc?
Write Note

Intrinsic Value

The intrinsic value of one W stock under the Base Case scenario is 43.63 USD. Compared to the current market price of 42.61 USD, Wayfair Inc is Undervalued by 2%.

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

W Intrinsic Value
43.63 USD
Undervaluation 2%
Intrinsic Value
Price
Base Case Scenario
How do you feel about W?
Bearish
Neutral
Bullish

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 based on its intrinsic value.

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

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

Fundamental Analysis

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 1.6B
Cash & Short-Term Investments 1.2B
Receivables 113m
Other Current Assets 318m
Non-Current Assets 1.7B
PP&E 1.6B
Other Non-Current Assets 51m
Current Liabilities 2B
Accounts Payable 1.1B
Other Current Liabilities 970m
Non-Current Liabilities 4B
Long-Term Debt 3.1B
Other Non-Current Liabilities 945m
Efficiency

Earnings Waterfall
Wayfair Inc

Revenue
11.9B USD
Cost of Revenue
-8.3B USD
Gross Profit
3.6B USD
Operating Expenses
-4.1B USD
Operating Income
-514m USD
Other Expenses
-113m USD
Net Income
-627m USD

Free Cash Flow Analysis
Wayfair Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the second quarter, despite ongoing macroeconomic challenges, Wayfair achieved its best adjusted EBITDA and free cash flow in three years. Revenue was down 1.7% year-over-year, driven by post-promotion slowdowns and consumer caution. Gross margin remained around 30.3%. The company maintains a strong liquidity position and is focused on cost efficiency, targeting an adjusted EBITDA margin in the mid-single digits for Q3. Projections for the third quarter suggest revenue will decline slightly year-over-year, and continued investment in price competitiveness is planned to drive order capture.

What is Earnings Call?
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
ROE is Increasing
Positive Gross Profit
Positive ROE
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 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Positive Net Debt
Long-Term Solvency
46/100
Solvency
Score

Wayfair Inc's solvency score is 46/100. 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 63.61 USD with a low forecast of 41.41 USD and a high forecast of 105 USD.

Lowest
Price Target
41.41 USD
3% Downside
Average
Price Target
63.61 USD
49% Upside
Highest
Price Target
105 USD
146% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for W?

Click here to dive deeper.

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
Want to learn more about W dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

W Price
Wayfair Inc

1M 1M
+5%
6M 6M
-29%
1Y 1Y
-40%
3Y 3Y
-84%
5Y 5Y
-66%
10Y 10Y
+13%
Annual Price Range
42.61
52w Low
38.21
52w High
74
Price Metrics
Average Annual Return 7.13%
Standard Deviation of Annual Returns 102.19%
Max Drawdown -92%
Shares Statistics
Market Capitalization 5.1B USD
Shares Outstanding 121 930 000
Percentage of Shares Shorted 32.2%

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?

W News

Other Videos

Profile

Wayfair Inc Logo
Wayfair Inc

Country

United States of America

Industry

Retail

Market Cap

5.1B 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

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 43.63 USD.

Is W stock undervalued or overvalued?

Compared to the current market price of 42.61 USD, Wayfair Inc is Undervalued by 2%.

Back to Top