W
Wayfair Inc
Price:  
52.49 
USD
Volume:  
3,809,711.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Wayfair Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Wayfair Inc (W) is 61.86 USD. This Wayfair valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.49 USD, the upside of Wayfair Inc is %.

The range of the Intrinsic Value is 24.17 - 393.24 USD

52.49 USD
Stock Price
61.86 USD
Intrinsic Value
Intrinsic Value Details

Wayfair Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.17 - 393.24 61.86 17.9%
DCF (Growth 10y) 129.79 - 1,421.45 261.57 398.3%
DCF (EBITDA 5y) 35.17 - 64.17 45.34 -13.6%
DCF (EBITDA 10y) 117.27 - 219.99 154.87 195.1%
Fair Value -38.79 - -38.79 -38.79 -173.90%
P/E (99.14) - (175.16) (149.91) -385.6%
EV/EBITDA (50.61) - (60.75) (52.79) -200.6%
EPV (49.54) - (77.33) (63.43) -220.8%
DDM - Stable (55.57) - (376.09) (215.83) -511.2%
DDM - Multi 30.20 - 171.44 52.76 0.5%

Wayfair Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,191.20
Beta 3.33
Outstanding shares (mil) 117.95
Enterprise Value (mil) 8,117.20
Market risk premium 4.60%
Cost of Equity 9.81%
Cost of Debt 5.50%
WACC 8.35%