The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is (26.94) USD. With the latest stock price at 42.61 USD, the upside of Wayfair Inc based on DCF is -163.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 11.3% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (35.15) - (24.44) | (26.94) |
| Upside | -182.5% - -157.4% | -163.2% |