The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 81.52 USD. With the latest stock price at 53.02 USD, the upside of Wayfair Inc based on DCF is 53.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.5% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 46.61 - 192.61 | 81.52 |
| Upside | -12.1% - 263.3% | 53.8% |