W - NYSE

Wayfair Inc.

Wayfair Inc.

W·NYSE

$69.38

-0.19%
Consumer CyclicalSpecialty Retail

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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$9.16B
EPS-2.4200
P/E Ratio-28.67
Earnings Date08/03/2026
Wayfair Inc.

Wayfair Inc. Fair Value Envelope

W · NYSE

Our analysis suggests that W has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $69.38, this represents a potential HIDDEN relative to our calculated worth for Wayfair Inc..

HIDDEN
Intrinsic Value
Current Price: $69.38

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4,727.9B
+ Cash & Equivalents$1.5B
Firm Value$4,729.4B
- Debt$4.1B
Equity Value$4,725.4B
/ Shares Outstanding130,333,007B
DCF Value$36.3K
UNDERVALUED BY 52157%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.1B
$2.1B
$4.3B
$8.5B
$17.1B
$34.2B
$68.4B
$136.7B
$273.4B
$546.8B
Maintenance CapEx
-$28.0M
-$56.0M
-$112.0M
-$224.0M
-$448.0M
-$896.0M
-$1.8B
-$3.6B
-$7.2B
-$14.3B
Owner Earnings
$1.0B
$2.1B
$4.2B
$8.3B
$16.6B
$33.3B
$66.6B
$133.1B
$266.2B
$532.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$963.0M
$1.8B
$3.3B
$6.1B
$11.3B
$21.0B
$38.8B
$71.9B
$133.2B
$246.6B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your W research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.