The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 7.14 USD. With the latest stock price at 38.14 USD, the upside of Wayfair Inc based on DCF is -81.3%.
Based on the latest price of 38.14 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 81.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 10.1% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (1.58) - 41.93 | 7.14 |
| Upside | -104.1% - 9.9% | -81.3% |