The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 7.18 USD. With the latest stock price at 88.39 USD, the upside of Wayfair Inc based on DCF is -91.9%.
Based on the latest price of 88.39 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 91.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.6% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.82) - 34.84 | 7.18 |
| Upside | -100.9% - -60.6% | -91.9% |