The Discounted Cash Flow (DCF) valuation of Wayfair Inc (W) is 9.11 USD. With the latest stock price at 47.96 USD, the upside of Wayfair Inc based on DCF is -81.0%.
Based on the latest price of 47.96 USD and our DCF valuation, Wayfair Inc (W) is a sell. selling Wayfair stocks now will result in a potential gain of 81.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.9% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.33) - 48.02 | 9.11 |
| Upside | -100.7% - 0.1% | -81.0% |