The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 9.83 USD. With the latest stock price at 98.70 USD, the upside of Wayfair Inc based on DCF is -90.0%.
Based on the latest price of 98.70 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 90.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.8% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.92 - 40.80 | 9.83 |
| Upside | -99.1% - -58.7% | -90.0% |