The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 9.49 USD. With the latest stock price at 109.99 USD, the upside of Wayfair Inc based on DCF is -91.4%.
Based on the latest price of 109.99 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 91.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.4% | 8.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.86 - 30.16 | 9.49 |
| Upside | -98.3% - -72.6% | -91.4% |