W - NYSE

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.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$9.16B

EPS-2.4200

P/E Ratio-41.81

Earnings Date08/03/2026

w

Net Cash Provided by Operating Activities

Last Annual Value

534.00M

3-Year CAGR

41%

5-Year CAGR

-18%

10-Year CAGR

15%

Adjust for Inflation

Wayfair Inc. Competitors Analysis of Net Cash Provided by Operating Activities

W · NYSE

Company	Net Cash Provided by Operating Activities	CAGR 3Y	CAGR 5Y	CAGR 10Y
Wayfair Inc. NYSE:W	534.00M	15.2%	5.4%	23.9%
Toll Brothers, Inc. NYSE:TOL	1.11B	-4.2%	-3.1%	22.3%
GameStop Corp. NYSE:GME	614.80M	N/A	N/A	1.4%
Wynn Resorts, Limited NASDAQ:WYNN	1.35B	2.7%	N/A	3.4%
Domino's Pizza, Inc. NASDAQ:DPZ	792.06M	10.3%	3.9%	N/A
Hyatt Hotels Corporation NYSE:H	379.00M	-21.9%	3.8%	-2.0%
Instacart (Maplebear Inc.) NASDAQ:CART	972.00M	18.4%	N/A	N/A
DraftKings Inc. NASDAQ:DKNG	662.86M	N/A	N/A	N/A
Best Buy Co., Inc. NYSE:BBY	1.96B	2.5%	-16.8%	4.0%
Chewy, Inc. NYSE:CHWY	691.60M	12.5%	29.2%	57.7%

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

Related Guides

Blog Categories

Continue your W research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

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

Value Model

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

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.