The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 8.41 USD. With the latest stock price at 51.99 USD, the upside of Wayfair Inc based on DCF is -83.8%.
Based on the latest price of 51.99 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 83.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.9% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.45) - 41.45 | 8.41 |
| Upside | -100.9% - -20.3% | -83.8% |