Three independent discounted-cash-flow-style models value Wayfair Inc. every trading day. 0 of 3 currently price W above its market price.
| Free Cash Flow model | $-76.83 |
| Excess Profit model | $-81.13 |
| Residual Earnings model | $-2.30 |
| Dividend Discount model | — |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +2.7% |
| Net debt / EBITDA | 105.6× |
| Gross margin | +30.2% |
| Revenue CAGR | +0.6% |
| Cash conversion | — |
| Dividend yield | — |
| Buyback yield | -4.1% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open W in StockKitty