As of 2025-05-21, the Fair Value of Wayfair Inc (W) is -14.06 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 38.14 USD, the upside of Wayfair Inc is -136.87%.
With the market price of 38.14 USD and our fair value calculation, Wayfair Inc (W) is not a good investment. Investing in Wayfair stocks now will result in a potential loss of 136.87%.
Note: valuation result may not be accurate due to the company's negative EPS.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 185.00 | -131.00 | -1,331.00 | -738.00 | -492.00 | -501.40 |
| YoY growth | 118.78% | -170.81% | -916.03% | 44.55% | 33.33% | -178.03% |
| Market Cap (mil) | 4,841.87 |
| P/E | |
| Forward P/E |
| EPS | -2.81 |
| Avg earnings growth rate | -178.03% |
| TTM earnings | -357.00 |