Wayfair Inc.

Wayfair Inc.

WยทNYSE

$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, dรฉcor, 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.

At a Glance

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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -28.7).

Valuation inputs: P/E -28.7, earnings yield N/A, momentum -0.2%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +11.3%, ROIC +1.3%).

Profitability stack: net margin -2.5%, ROE +11.3%, ROIC +1.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +180.9%, momentum -0.2%, net margin -2.5%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

w

Wayfair Inc. Market vs Earnings Trajectory

W ยท NYSE

Loading price and EPS data...

Wayfair Inc.

Wayfair Inc. Fair Value Envelope

W ยท 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..

Intrinsic Value
Current Price: $69.38
3Y-81.0%
5Y-225.0%
10Y+6.0%
3Y+2.0%
5Y-12.0%
10Y+269.0%
3Y-76.0%
5Y-269.0%
10Y+61.0%
3Y-179.0%
5Y-62.0%
10Y+750.0%
3Y-141.0%
5Y-57.0%
10Y-811.0%
3Y-4.0%
5Y-25.0%
10Y+352.0%
Wayfair Inc.

Wayfair Inc. Profit Bridge

W ยท NYSE
Revenue12.46B
Cost of Goods Sold (8.69B)
Gross Profit3.77B
Operating Expenses (3.75B)
Operating Income17.00M
Interest Expense (83.00M)
Other Income/Expense-323.00M
Pretax Income-306.00M
Income Tax (7.00M)
Net Income-313.00M
Net Income
-313.00M

Profitability Analysis

Gross Margin

30.2%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

0.1%

Minimal operating profit suggests high operating costs or pricing challenges. Scalability is concerning.

Net Profit Margin

-2.5%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

30.22%
Gross Profit Margin
3Y+8.0%
5Y+4.0%
10Y+26.0%
0.14%
Operating Profit Margin
-104%
3Y-101.0%
5Y-95.0%
10Y-102.0%
-2.51%
Net Profit Margin
-39%
3Y-77.0%
5Y-292.0%
10Y-56.0%
11.25%
Return on Equity
-37%
3Y-78.0%
5Y-172.0%
10Y-105.0%
-9.10%
Return on Assets
-36%
3Y-76.0%
5Y-325.0%
10Y-64.0%
1.30%
Return on Invested Capital
-104%
3Y-102.0%
5Y-90.0%
10Y-101.0%
W

Wayfair Inc. Cash Conversion Engine

W ยท NYSE
Net Income-313.00M
Depreciation & Amortization305.00M
Stock-Based Compensation335.00M
Change in Working Capital-49.00M
Others256.00M
Capital Expenditures-70.00M
Free Cash Flow464.00M

Cash Flow Quality Analysis

FCF Conversion Rate

-148.2%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

13.1%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+459.0%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$49.00M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

w

Wayfair Inc. Funding & Solvency Profile

W ยท NYSE
Cash & Cash Equivalents1.00B
Net Receivables158.00M
Inventory78.00M
Other Current Assets270.00M
Total Current Assets2 B
Property, Plant & Equipment1.24B
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets59.00M
Total Non-Current Assets1 B
Total Assets
2.87B

Financial Health Analysis

Current Ratio

0.76x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Working Capital

-487000000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

55% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

w

Wayfair Inc. Street Expectations Map

W ยท NYSE

Wall Street analysts project that W stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 99.86, with estimates ranging from a low of 75.00 to a high of 125.00.

Lowest Target
75.00
8.10%
Consensus Target
99.86
43.93%
Highest Target
125.00
80.17%

The consensus 1-year price target stands at 99.86, with estimates ranging from a low of 75.00 to a high of 125.00.

Analyst Consensus Analysis

Upside Potential

+43.9%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

50.1% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

w

Wayfair Inc. Insider Positioning

W ยท NYSE

During the last 12 months, insiders have purchased $12K and sold $65.38M worth of W shares, resulting in $65.37M of net selling activity.

3 Months

Bought

0

0.00

Sold

24.4K

1.85M

Net Activity

-1.8M

-$1.85M

3-6 Months

Bought

0

0.00

Sold

184.5K

17.82M

Net Activity

-17.8M

-$17.82M

6-9 Months

Bought

0

0.00

Sold

270.7K

24.16M

Net Activity

-24.2M

-$24.16M

9-12 Months

Bought

160

11.99K

Sold

321.0K

21.55M

Net Activity

-21.5M

-$21.54M

Top Buyers

1
KMA

Kumin Michael Andrew

Director

160 sharesโ€ข1 transactions

$12K

Top Sellers

1
CS

Conine Steven

Director

446.0K sharesโ€ข20 transactions

$36.98M

2
SN

Shah Niraj

Director, 10 Percent Owner, Officer: Chief Executive Officer

249.9K sharesโ€ข13 transactions

$18.68M

3
GK

Gulliver Kate

Officer: Cfo And Chief Admin Officer

46.1K sharesโ€ข2 transactions

$4.87M

4
TF

Tan Fiona

Officer: Chief Technology Officer

31.3K sharesโ€ข6 transactions

$2.81M

5
BJ

Blotner Jon

Officer: Pres., Commercial & Operations

27.3K sharesโ€ข4 transactions

$2.05M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $65.37M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$1.85M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 1 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

No Dividend Yield Data

W has not reported any dividend yield values in the available annual periods.

ย 

w Dividend History

W
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%