Techdamentals Home →

Wayfair Inc. (W) intrinsic value

A fair-value range from four valuation models. Consumer Cyclical.
$105.01 OVERVALUED
53.4% above the weighted fair value of $68.45
After hours $106.00 ▲ 0.94% (not used in the valuation)
Model estimate: $55.12Model estimate: $56.09Model estimate: $144.53 $105.01 $61.61 $75.30
Fair value range calculated August 18, 2026 from reported financials. Price is live, and the verdict is measured against today's price.

Tell me if W stops being expensive

It trades above our fair-value range today. We will email you if it falls back into it. Free account to start, then Pro $10/mo for alerts. Cancel anytime.

Create a free account →

Or look up your own

Any ticker, the same four models. Three complete analyses free, no card. Pro makes it unlimited and adds alerts.

Run a ticker →

What this range means

Wayfair Inc. (W) has an estimated fair value range of $61.61 to $75.30, calculated on August 18, 2026. 3 of the four valuation models applied to this company. The individual models landed between $55.12 and $144.53, and the range above is built around their weighted average of $68.45. A range rather than a single figure is the honest output here: each model rests on different assumptions about growth and profitability, so where they disagree is itself information. A wide spread means the models see this company differently; a narrow one means they broadly agree.

How these models are calculated · What each term means

What an account adds

This page is the headline. The calculator shows the working.
●
All four valuation models
Each estimate side by side, how they are weighted, and where they disagree
●
Key takeaways
What the numbers mean for this company, in plain English
●
Year-by-year projections
The cash flows the estimate is built from, year by year
●
The full input data grid
Every figure feeding the models, with its source and a validation check
●
Reverse valuation
What growth rate today’s price already assumes
●
Your own assumptions
Override any input and re-run the whole analysis
●
Twelve months of price history
Charted against the fair-value range
●
Watchlist and alerts
An email when price crosses the range
ReadR comes with Pro
The second app on the same account. Upload any chart and get a plain-English read of what it shows. Three reads free, unlimited on Pro.
See ReadR →

Other analyses

NVDAAFRMMRVLULTADLTRDGWDAYCRMDBESMCICOHRCRWD
Educational tool, not investment advice. These are automated estimates from third-party data, impersonal and not tailored to anyone's situation. Data can be inaccurate and model assumptions can be wrong. We are not a registered investment adviser or broker-dealer. Always do your own research. See our methodology and terms.