The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 8.86 USD. With the latest stock price at 49.46 USD, the upside of Wayfair Inc based on DCF is -82.1%.
Based on the latest price of 49.46 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 82.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.9% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.36) - 45.33 | 8.86 |
| Upside | -100.7% - -8.4% | -82.1% |