US · W
Wayfair Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Boston, MA 02116
- Website
- wayfair.com
Price · as of 2025-12-31
$65.50
Market cap 9.98B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $94.13 | +43.71% |
| Intrinsic Value(DCF) | $29.51 | -54.95% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $32.45 | $34.27 | $2,909.95 | $0.00 | $0.00 |
| 2015 | $45.15 | $67.09 | $26,607.14 | $0.00 | $0.00 |
| 2016 | $36.10 | $52.74 | $18,546.15 | $0.00 | $0.00 |
| 2017 | $86.26 | $76.32 | $12,484.42 | $0.00 | $0.00 |
| 2018 | $165.10 | $94.38 | $11,026.02 | $0.00 | $0.00 |
| 2019 | $58.67 | $81.44 | $1,996.16 | $0.00 | $0.00 |
| 2020 | $316.26 | $320.64 | $24,461.51 | $0.00 | $117.26 |
| 2021 | $114.45 | $138.67 | $803.13 | $0.00 | $0.00 |
| 2022 | $32.46 | $85.56 | $0.00 | $0.00 | $27.62 |
| 2023 | $61.54 | $109.45 | $0.00 | $0.00 | $0.00 |
| 2024 | $35.01 | $77.50 | $0.00 | $0.00 | $0.00 |
| 2025 | $73.77 | $94.13 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Wayfair Inc.'s (W) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $94.13
- Current price
- $65.50
- AI upside
- +43.71%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$29.51
-54.95% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| W | Wayfair Inc. | $65.50 | 9.98B | +44% | -55% | — | — | -30.72 | -3.46 | 0.77 | 148.06 | — | -3.46 | 30.22% | 0.14% | -2.51% | 11.31% | -20.99% | -9.07% | -1.46 | 0.20 | 0.94 | 0.79 | 31.61 | -3950.00% | 511.00% | 45904.00% | 4.83% | 0.25 | -572.84% | 0.00% | 0.00% | 3.26% | 714.17 | 26.17 | 0.97 | 2.56 |
| BBY | Best Buy Co., Inc. | $61.97 | 13.02B | +15% | -63% | — | -73% | 13.48 | 4.45 | 0.30 | 6.77 | — | 6.91 | 22.60% | 4.14% | 2.23% | 31.63% | 22.59% | 6.23% | 1.44 | 33.75 | 1.03 | 0.33 | 1.12 | -2465.00% | -443.00% | 10622.00% | 11.14% | 0.26 | 25.61% | 6.46% | 87.10% | 10.94% | 8.70 | 10.76 | 0.36 | 4.07 |
| CART | Instacart (Maplebear Inc.… | $37.51 | 9.85B | +113% | -10% | -54% | -16% | 22.12 | 3.64 | 2.64 | 13.89 | 1747.83 | 4.40 | 73.57% | 15.39% | 11.95% | 15.40% | 26.30% | 11.46% | 0.03 | — | 2.40 | 2.17 | -1.13 | 127.00% | 1078.00% | 4623.00% | 9.21% | 1.06 | 51.73% | 0.00% | 0.00% | 14.01% | 15.80 | 9.99 | 2.43 | 6.34 |
| CHWY | Chewy, Inc. | $27.42 | 11.38B | — | — | — | — | -370.31 | -17090.26 | 4.79 | -620.69 | — | -17090.26 | 25.48% | -1.27% | -1.29% | — | — | — | -163.79 | -44.74 | 0.89 | 0.48 | 4.29 | — | — | — | 0.01% | 0.10 | — | 0.00% | 0.00% | 0.00% | -375.99 | 16905.45 | 4.76 | 14.06 |
| DKNG | DraftKings Inc. | $23.84 | 11.87B | +216% | +2,652% | — | -99% | 2382.00 | 13.99 | 1.46 | 35.30 | — | -4.76 | 41.25% | -0.26% | 0.06% | 0.45% | -0.58% | 0.08% | 3.06 | -0.79 | 1.03 | 0.97 | 1.27 | -9923.00% | 2699.00% | 5886.00% | 7.33% | 0.38 | 51.42% | 0.00% | 0.00% | 11.84% | -579.56 | 14.16 | 1.51 | 0.71 |
| DPZ | Domino's Pizza, Inc. | $402.51 | 13.54B | +14% | -58% | — | -43% | 22.68 | -3.50 | 2.76 | 17.40 | 469.38 | -3.35 | 39.95% | 19.31% | 12.18% | -15.30% | 76.59% | 34.01% | -1.34 | 4.87 | 1.65 | 1.42 | 4.53 | 483.00% | 496.00% | 3115.00% | 4.92% | 1.46 | 69.02% | 1.74% | 39.40% | 5.92% | 19.34 | 27.47 | 3.73 | 3.13 |
| GME | GameStop Corp. | $24.03 | 10.77B | +107% | -32% | -41% | — | 79.24 | 2.11 | 2.72 | 269.64 | 5.66 | 2.11 | 29.14% | -0.69% | 3.43% | 4.19% | -3.83% | 3.06% | 0.08 | — | 8.05 | 7.27 | -194.03 | 140000.00% | -2750.00% | -15432.00% | 1.25% | 0.22 | 19.82% | 0.00% | 0.00% | 38.71% | -230.54 | 46.61 | 1.58 | 8.18 |
| H | Hyatt Hotels Corporation | $161.50 | 15.42B | -53% | +181,156% | -86% | — | -311.47 | 4.58 | 2.13 | 26.73 | — | -6.50 | 11.20% | 7.85% | -0.73% | -1.42% | 3.31% | -0.36% | 1.44 | 1.79 | 58.02 | 58.02 | 5.57 | -10427.00% | 11696.00% | -6588.00% | 1.04% | 9.24 | 2.35% | 0.37% | -116.30% | 2.47% | 34.31 | 121.06 | 2.69 | 2.07 |
| MGA | Magna International Inc. | $63.05 | 17.77B | -23% | -60% | -67% | -62% | 21.10 | 1.43 | 0.42 | 6.39 | — | 1.88 | 10.31% | 5.02% | 1.97% | 7.03% | 7.94% | 2.70% | 0.67 | 10.10 | 1.25 | 0.84 | 1.75 | -1506.00% | -21.00% | 2481.00% | 10.21% | 0.33 | 9.95% | 3.11% | 65.60% | 3.92% | 11.42 | 13.49 | 0.57 | 2.71 |
| TOL | Toll Brothers, Inc. | $157.24 | 14.94B | -1% | -63% | -13% | -20% | 10.67 | 1.74 | 1.31 | 8.58 | — | 1.74 | 25.96% | 15.69% | 12.28% | 16.89% | 13.43% | 9.66% | 0.35 | — | 4.17 | 0.46 | 0.89 | -1013.00% | 111.00% | 958.00% | 7.14% | 0.36 | 10.66% | 0.68% | 7.20% | 5.22% | 9.31 | 15.61 | 1.46 | 4.17 |
| WYNN | Wynn Resorts, Limited | $108.19 | 11.25B | -2% | -26% | -99% | -29% | 15.11 | -43.13 | 1.36 | 9.75 | — | -19.44 | 43.51% | 15.89% | 7.03% | -269.05% | 11.91% | 4.74% | -54.27 | 1.65 | 1.90 | 1.79 | 4.89 | -3117.00% | 913.00% | 3550.00% | 10.38% | 0.93 | 10.62% | 1.44% | 21.80% | 13.37% | 17.13 | 19.34 | 2.72 | 1.20 |
About Wayfair Inc.
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.
- CEO
- Niraj S. Shah
- Employees
- 12.1K
- Beta
- 3.37
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($29.51 ÷ $65.50) − 1 = -54.95% (DCF, example).