As of 2025-05-13, the Intrinsic Value of Wayfair Inc (W) is 7.72 USD. This Wayfair valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.56 USD, the upside of Wayfair Inc is -80.50%.
The range of the Intrinsic Value is (1.33) - 45.26 USD
Based on its market price of 39.56 USD and our intrinsic valuation, Wayfair Inc (W) is overvalued by 80.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.33) - 45.26 | 7.72 | -80.5% |
| DCF (Growth 10y) | 11.92 - 99.46 | 29.04 | -26.6% |
| DCF (EBITDA 5y) | 1.01 - 21.30 | 9.32 | -76.4% |
| DCF (EBITDA 10y) | 8.03 - 35.76 | 18.85 | -52.3% |
| Fair Value | -14.06 - -14.06 | -14.06 | -135.54% |
| P/E | (49.83) - (57.65) | (54.06) | -236.7% |
| EV/EBITDA | (10.41) - (2.36) | (7.57) | -119.1% |
| EPV | (73.24) - (114.37) | (93.80) | -337.1% |
| DDM - Stable | (19.15) - (74.58) | (46.86) | -218.5% |
| DDM - Multi | 8.27 - 27.18 | 12.96 | -67.2% |
| Market Cap (mil) | 5,022.14 |
| Beta | 2.30 |
| Outstanding shares (mil) | 126.95 |
| Enterprise Value (mil) | 6,684.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.84% |
| Cost of Debt | 5.50% |
| WACC | 7.95% |