Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Retail
/
Wayfair
W
Wayfair
Interest Rates And Supply Risks Will Squeeze Retail Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 29 Analysts
Published
05 Aug 25
Updated
10 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$56.57
39.1% overvalued
intrinsic discount
10 Aug
US$78.69
Loading
1Y
95.8%
7D
2.6%
Author's Valuation
US$56.6
39.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$56.6
39.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
15b
2014
2017
2020
2023
2025
2026
2028
Revenue US$13.2b
Earnings US$617.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.77%
Specialty Stores revenue growth rate
0.30%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.16%
Calculation
US$617.88m
Earnings '28
x
17.89x
PE Ratio '28
=
US$11.05b
Market Cap '28
US$11.05b
Market Cap '28
/
150.18m
No. shares '28
=
US$73.60
Share Price '28
US$73.60
Share Price '28
Discounted to 2025 @ 9.21% p.a.
=
US$56.50
Fair Value '25