W

$88.39

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 10.77% trendline growth.
Want to create your own valuation? Create a free account.
$34.84

With 20% Margin of Safety (MoS):

$27.87
▼ -68.47% downside
Fundamental Score
47
BearishWeighted across 6 signals
DCF Discount
68.5% premium to price
0
FCF Yield
5.2% trailing FCF yield
80
ROIC vs WACC
ROIC vs WACC unavailable
50
Net Debt / FCF
4.0x net debt to FCF
0
Buybacks
Share count growing
30
FCF CAGR (5Y)
24.0% 5Y FCF CAGR
100
Strengths: FCF Yield, FCF CAGR (5Y). Concerns: DCF Discount, Net Debt / FCF.
Narrative Score
57
Weak
Weighted across 5 recent drivers · Last 30 daysVs 6-Month Baseline: Average (59th pct)
Trend: StableConfidence: 87%Updated: 2h ago
Sources: 40 (News 34 · Analyst 6)
Drivers
28 news sentiment+0.4
6 regulatory scrutiny+0.2
Analyst upgrades+0.0
Analyst downgrades-0.0
4 analyst reiterations0.0
Other Metrics
P/E-35.4
Profit Margin-2.7%
Owner Earnings$104.00m
One Dollar Premise0.00%
Debt/Equity-2.20
Current Ratio0.80
PEG5.281
Free Cash Flow (in millions)
2012201320142015201620172018201920202021202220232024
$19$50$65$197$191$181$307$204$1,751$690-$216$700$599
How Intrinziq Estimates Fair Value

Intrinziq estimates Wayfair Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Wayfair Inc.Consumer Cyclical

Wayfair Inc. engages in the e-commerce business in the United States and internationally. The company provides approximately thirty-three million products for the home sector under various brands. It offers online selections of furniture, décor, housewares, and home improvement products through its sites, including Wayfair, Joss & Main, AllModern, Birch Lane, and Perigold brands. The company was founded in 2002 and is headquartered in Boston, Massachusetts.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.