The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is (29.70) USD. With the latest stock price at 53.53 USD, the upside of Wayfair Inc based on DCF is -155.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.5% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (42.38) - (25.81) | (29.70) |
| Upside | -179.2% - -148.2% | -155.5% |