Intrinsic Value of S&P & Nasdaq Contact Us

Wayfair Inc. W NYSE

NYSE • Consumer Cyclical • Specialty Retail • US • USD

SharesGrow Score
43/100
3/7 Pass
SharesGrow Intrinsic Value
$231.91
+210.4%
Analyst Price Target
$107.50
+43.9%

Wayfair Inc. (W) reported total assets of $3.44B and total liabilities of $6.22B for fiscal year 2025, resulting in total equity of $-2.78B.

The company held $1.54B in cash and short-term investments. Total debt stood at $4.07B, with net debt of $2.59B. The Debt-to-Equity (D/E) ratio was -1.46 (conservative).

Current ratio is 0.94, which may signal tight short-term liquidity. Interest coverage is 0.2x (weak).

Criteria supported by this page:

  • HEALTH (0/100, Fail) — the balance sheet shows elevated risk in debt or liquidity metrics
  • MOAT (64/100) — Total assets $3.44B and equity $-2.78B support the company's competitive scale
  • VALUE (90/100) — Debt-to-Equity -1.46 contributes to the overall valuation risk assessment

Overall SharesGrow Score: 43/100 with 3/7 criteria passed.

SharesGrow 7-Criteria Score
43/100
SG Score
View full scorecard →
VALUE
90/100
Price-to-Earnings & upside
→ Valuation
FUTURE
64/100
Analyst consensus
→ Forecast
PAST
0/100
→ Income
HEALTH
0/100
Debt-to-Equity & liquidity
Proven by this page
~
MOAT
64/100
→ Income
GROWTH
73/100
→ Income
INCOME
10/100
→ Income
Wayfair Inc. Balance Sheet History
Metric FY2025 FY2024 FY2023 FY2022
Total Assets $3.44B$3.46B$3.47B$3.58B
Total Liabilities $6.22B$6.21B$6.18B$6.13B
Total Debt $4.07B$4.22B$4.2B$4.16B
Cash & Investments $1.54B$1.37B$1.35B$1.28B
Total Stockholders Equity $-2.78B$-2.76B$-2.71B$-2.55B
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message