The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 33.07 USD. With the latest stock price at 72.61 USD, the upside of Wayfair Inc based on DCF is -54.5%.
Based on the latest price of 72.61 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 54.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 12.8% | 10.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 16.79 - 83.92 | 33.07 |
| Upside | -76.9% - 15.6% | -54.5% |