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) generated $534M in operating cash flow for fiscal year 2025. After capital expenditures of $70M, free cash flow was $464M.

Free cash flow margin was 3.7% of revenue. Cash conversion ratio was -1.71x, suggesting some earnings are non-cash.

Criteria supported by this page:

  • HEALTH (0/100, Fail) — weak cash flow raises concerns about debt servicing
  • MOAT (64/100, Partial) — cash flow generation is present but not at levels indicating a wide moat
  • INCOME (10/100) — Cash conversion ratio was -1.71x suggests some earnings are non-cash items

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
Proven by this page
GROWTH
73/100
→ Income
INCOME
10/100
→ Income
Wayfair Inc. Cash Flow History
Metric TTM FY2025 FY2024 FY2023 FY2022
Operating Cash Flow $534M$534M$317M$349M$-674M
Capital Expenditure $-102M$-70M$-234M$-351M$-458M
Free Cash Flow $432M$464M$83M$-2M$-1.13B
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message