The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 146.86 USD. With the latest stock price at 101.25 USD, the upside of Wayfair Inc based on DCF is 45.0%.
Based on the latest price of 101.25 USD and our DCF valuation, Wayfair Inc (W) is a buy. buying Wayfair stocks now will result in a potential gain of 45.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 12.6% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 90.48 - 344.90 | 146.86 |
| Upside | -10.6% - 240.6% | 45.0% |