Intrinsic value of Wayfair Cl A - W

Previous Close

$66.87

  Intrinsic Value

$0.23

stock screener

  Rating & Target

str. sell

-100%

  Value-price divergence*

-156%

Previous close

$66.87

 
Intrinsic value

$0.23

 
Up/down potential

-100%

 
Rating

str. sell

 
Value-price divergence*

-156%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of W stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 5.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  50.22
  28.60
  26.24
  24.12
  22.20
  20.48
  18.94
  17.54
  16.29
  15.16
  14.14
  13.23
  12.41
  11.67
  11.00
  10.40
  9.86
  9.37
  8.94
  8.54
  8.19
  7.87
  7.58
  7.32
  7.09
  6.88
  6.69
  6.52
  6.37
  6.24
  6.11
Revenue, $m
  3,380
  4,347
  5,487
  6,811
  8,323
  10,028
  11,926
  14,019
  16,302
  18,773
  21,428
  24,263
  27,273
  30,454
  33,804
  37,319
  40,999
  44,841
  48,848
  53,021
  57,362
  61,876
  66,568
  71,444
  76,510
  81,776
  87,250
  92,943
  98,866
  105,030
  111,449
Variable operating expenses, $m
 
  4,503
  5,685
  7,056
  8,622
  10,388
  12,355
  14,523
  16,888
  19,448
  22,199
  25,135
  28,253
  31,549
  35,019
  38,661
  42,472
  46,453
  50,604
  54,927
  59,424
  64,100
  68,961
  74,011
  79,260
  84,715
  90,386
  96,284
  102,419
  108,805
  115,455
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  3,577
  4,503
  5,685
  7,056
  8,622
  10,388
  12,355
  14,523
  16,888
  19,448
  22,199
  25,135
  28,253
  31,549
  35,019
  38,661
  42,472
  46,453
  50,604
  54,927
  59,424
  64,100
  68,961
  74,011
  79,260
  84,715
  90,386
  96,284
  102,419
  108,805
  115,455
Operating income, $m
  -196
  -156
  -197
  -245
  -299
  -361
  -429
  -504
  -586
  -675
  -770
  -872
  -980
  -1,095
  -1,215
  -1,341
  -1,474
  -1,612
  -1,756
  -1,906
  -2,062
  -2,224
  -2,393
  -2,568
  -2,750
  -2,939
  -3,136
  -3,340
  -3,553
  -3,775
  -4,006
EBITDA, $m
  -140
  -133
  -168
  -209
  -255
  -307
  -365
  -430
  -500
  -575
  -657
  -743
  -836
  -933
  -1,036
  -1,143
  -1,256
  -1,374
  -1,497
  -1,625
  -1,758
  -1,896
  -2,040
  -2,189
  -2,344
  -2,506
  -2,673
  -2,848
  -3,029
  -3,218
  -3,415
Interest expense (income), $m
  0
  1
  5
  12
  21
  31
  42
  54
  67
  82
  98
  115
  133
  153
  173
  195
  217
  241
  266
  291
  318
  346
  375
  405
  437
  469
  503
  538
  575
  613
  653
Earnings before tax, $m
  -194
  -157
  -202
  -257
  -320
  -391
  -470
  -558
  -653
  -757
  -868
  -987
  -1,113
  -1,247
  -1,388
  -1,536
  -1,691
  -1,852
  -2,021
  -2,197
  -2,380
  -2,570
  -2,768
  -2,973
  -3,187
  -3,408
  -3,639
  -3,879
  -4,128
  -4,388
  -4,658
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -194
  -157
  -202
  -257
  -320
  -391
  -470
  -558
  -653
  -757
  -868
  -987
  -1,113
  -1,247
  -1,388
  -1,536
  -1,691
  -1,852
  -2,021
  -2,197
  -2,380
  -2,570
  -2,768
  -2,973
  -3,187
  -3,408
  -3,639
  -3,879
  -4,128
  -4,388
  -4,658

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  349
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  762
  888
  1,121
  1,391
  1,700
  2,048
  2,435
  2,863
  3,329
  3,834
  4,376
  4,955
  5,569
  6,219
  6,903
  7,621
  8,372
  9,157
  9,975
  10,827
  11,714
  12,636
  13,594
  14,589
  15,624
  16,699
  17,817
  18,980
  20,189
  21,448
  22,759
Adjusted assets (=assets-cash), $m
  413
  888
  1,121
  1,391
  1,700
  2,048
  2,435
  2,863
  3,329
  3,834
  4,376
  4,955
  5,569
  6,219
  6,903
  7,621
  8,372
  9,157
  9,975
  10,827
  11,714
  12,636
  13,594
  14,589
  15,624
  16,699
  17,817
  18,980
  20,189
  21,448
  22,759
Revenue / Adjusted assets
  8.184
  4.895
  4.895
  4.896
  4.896
  4.896
  4.898
  4.897
  4.897
  4.896
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
  4.897
Average production assets, $m
  178
  230
  291
  361
  441
  531
  632
  743
  864
  995
  1,136
  1,286
  1,445
  1,614
  1,792
  1,978
  2,173
  2,377
  2,589
  2,810
  3,040
  3,279
  3,528
  3,787
  4,055
  4,334
  4,624
  4,926
  5,240
  5,567
  5,907
Working capital, $m
  -80
  -435
  -549
  -681
  -832
  -1,003
  -1,193
  -1,402
  -1,630
  -1,877
  -2,143
  -2,426
  -2,727
  -3,045
  -3,380
  -3,732
  -4,100
  -4,484
  -4,885
  -5,302
  -5,736
  -6,188
  -6,657
  -7,144
  -7,651
  -8,178
  -8,725
  -9,294
  -9,887
  -10,503
  -11,145
Total debt, $m
  29
  145
  354
  598
  876
  1,189
  1,538
  1,922
  2,342
  2,796
  3,284
  3,805
  4,358
  4,943
  5,559
  6,205
  6,881
  7,587
  8,324
  9,091
  9,888
  10,718
  11,580
  12,476
  13,407
  14,375
  15,381
  16,428
  17,516
  18,649
  19,829
Total liabilities, $m
  682
  799
  1,008
  1,252
  1,530
  1,843
  2,192
  2,576
  2,996
  3,450
  3,938
  4,459
  5,012
  5,597
  6,213
  6,859
  7,535
  8,241
  8,978
  9,745
  10,542
  11,372
  12,234
  13,130
  14,061
  15,029
  16,035
  17,082
  18,170
  19,303
  20,483
Total equity, $m
  79
  89
  112
  139
  170
  205
  244
  286
  333
  383
  438
  495
  557
  622
  690
  762
  837
  916
  998
  1,083
  1,171
  1,264
  1,359
  1,459
  1,562
  1,670
  1,782
  1,898
  2,019
  2,145
  2,276
Total liabilities and equity, $m
  761
  888
  1,120
  1,391
  1,700
  2,048
  2,436
  2,862
  3,329
  3,833
  4,376
  4,954
  5,569
  6,219
  6,903
  7,621
  8,372
  9,157
  9,976
  10,828
  11,713
  12,636
  13,593
  14,589
  15,623
  16,699
  17,817
  18,980
  20,189
  21,448
  22,759
Debt-to-equity ratio
  0.367
  1.630
  3.160
  4.300
  5.150
  5.810
  6.310
  6.720
  7.040
  7.290
  7.510
  7.680
  7.830
  7.950
  8.050
  8.140
  8.220
  8.290
  8.340
  8.400
  8.440
  8.480
  8.520
  8.550
  8.580
  8.610
  8.630
  8.660
  8.680
  8.700
  8.710
Adjusted equity ratio
  -0.654
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -194
  -157
  -202
  -257
  -320
  -391
  -470
  -558
  -653
  -757
  -868
  -987
  -1,113
  -1,247
  -1,388
  -1,536
  -1,691
  -1,852
  -2,021
  -2,197
  -2,380
  -2,570
  -2,768
  -2,973
  -3,187
  -3,408
  -3,639
  -3,879
  -4,128
  -4,388
  -4,658
Depreciation, amort., depletion, $m
  56
  23
  29
  36
  44
  53
  63
  74
  87
  100
  114
  129
  145
  161
  179
  198
  217
  238
  259
  281
  304
  328
  353
  379
  406
  433
  462
  493
  524
  557
  591
Funds from operations, $m
  215
  -134
  -173
  -221
  -276
  -338
  -407
  -483
  -567
  -657
  -754
  -858
  -969
  -1,086
  -1,209
  -1,338
  -1,473
  -1,615
  -1,762
  -1,916
  -2,076
  -2,242
  -2,415
  -2,594
  -2,781
  -2,975
  -3,177
  -3,386
  -3,604
  -3,831
  -4,068
Change in working capital, $m
  152
  -97
  -114
  -132
  -151
  -170
  -190
  -209
  -228
  -247
  -266
  -283
  -301
  -318
  -335
  -352
  -368
  -384
  -401
  -417
  -434
  -451
  -469
  -488
  -507
  -527
  -547
  -569
  -592
  -616
  -642
Cash from operations, $m
  63
  -38
  -59
  -89
  -125
  -167
  -217
  -274
  -338
  -410
  -489
  -575
  -668
  -768
  -874
  -987
  -1,105
  -1,231
  -1,362
  -1,499
  -1,642
  -1,791
  -1,946
  -2,107
  -2,274
  -2,448
  -2,629
  -2,817
  -3,012
  -3,215
  -3,426
Maintenance CAPEX, $m
  0
  -18
  -23
  -29
  -36
  -44
  -53
  -63
  -74
  -86
  -99
  -114
  -129
  -145
  -161
  -179
  -198
  -217
  -238
  -259
  -281
  -304
  -328
  -353
  -379
  -406
  -433
  -462
  -493
  -524
  -557
New CAPEX, $m
  -128
  -52
  -60
  -70
  -80
  -90
  -101
  -111
  -121
  -131
  -141
  -150
  -160
  -169
  -178
  -186
  -195
  -204
  -212
  -221
  -230
  -239
  -249
  -258
  -269
  -279
  -290
  -302
  -314
  -327
  -340
Cash from investing activities, $m
  -96
  -70
  -83
  -99
  -116
  -134
  -154
  -174
  -195
  -217
  -240
  -264
  -289
  -314
  -339
  -365
  -393
  -421
  -450
  -480
  -511
  -543
  -577
  -611
  -648
  -685
  -723
  -764
  -807
  -851
  -897
Free cash flow, $m
  -33
  -108
  -143
  -188
  -241
  -302
  -371
  -448
  -534
  -627
  -729
  -839
  -956
  -1,081
  -1,213
  -1,352
  -1,498
  -1,651
  -1,812
  -1,979
  -2,153
  -2,334
  -2,522
  -2,718
  -2,922
  -3,133
  -3,353
  -3,581
  -3,819
  -4,066
  -4,323
Issuance/(repayment) of debt, $m
  0
  116
  210
  243
  278
  313
  349
  385
  420
  454
  488
  521
  553
  585
  616
  646
  676
  706
  736
  767
  798
  830
  862
  896
  931
  968
  1,006
  1,046
  1,088
  1,133
  1,180
Issuance/(repurchase) of shares, $m
  0
  239
  226
  284
  351
  426
  509
  601
  700
  807
  922
  1,045
  1,175
  1,312
  1,456
  1,608
  1,766
  1,931
  2,103
  2,282
  2,468
  2,662
  2,863
  3,073
  3,290
  3,516
  3,751
  3,995
  4,249
  4,514
  4,789
Cash from financing (excl. dividends), $m  
  -21
  355
  436
  527
  629
  739
  858
  986
  1,120
  1,261
  1,410
  1,566
  1,728
  1,897
  2,072
  2,254
  2,442
  2,637
  2,839
  3,049
  3,266
  3,492
  3,725
  3,969
  4,221
  4,484
  4,757
  5,041
  5,337
  5,647
  5,969
Total cash flow (excl. dividends), $m
  -54
  247
  293
  340
  388
  438
  487
  537
  586
  634
  681
  727
  772
  816
  859
  902
  944
  986
  1,028
  1,070
  1,114
  1,158
  1,203
  1,251
  1,300
  1,351
  1,404
  1,460
  1,519
  1,581
  1,647
Retained Cash Flow (-), $m
  164
  -239
  -226
  -284
  -351
  -426
  -509
  -601
  -700
  -807
  -922
  -1,045
  -1,175
  -1,312
  -1,456
  -1,608
  -1,766
  -1,931
  -2,103
  -2,282
  -2,468
  -2,662
  -2,863
  -3,073
  -3,290
  -3,516
  -3,751
  -3,995
  -4,249
  -4,514
  -4,789
Prev. year cash balance distribution, $m
 
  72
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  80
  67
  55
  37
  11
  -22
  -64
  -114
  -173
  -241
  -318
  -403
  -496
  -597
  -706
  -822
  -945
  -1,075
  -1,212
  -1,355
  -1,504
  -1,660
  -1,822
  -1,990
  -2,165
  -2,347
  -2,535
  -2,730
  -2,933
  -3,143
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  77
  61
  48
  30
  9
  -16
  -43
  -71
  -100
  -126
  -151
  -172
  -189
  -200
  -207
  -209
  -206
  -198
  -187
  -172
  -156
  -138
  -119
  -101
  -84
  -68
  -54
  -42
  -32
  -24
Current shareholders' claim on cash, %
  100
  23.3
  18.6
  14.8
  11.8
  9.4
  7.6
  6.1
  4.9
  3.9
  3.2
  2.6
  2.1
  1.7
  1.4
  1.1
  0.9
  0.7
  0.6
  0.5
  0.4
  0.3
  0.3
  0.2
  0.2
  0.1
  0.1
  0.1
  0.1
  0.1
  0.1

Wayfair Inc. engages in the e-commerce business in the United States. It offers approximately seven million products for the home under various brands. The company offers a selection of furniture, décor, decorative accent, houseware, seasonal décor, and other home goods under the Wayfair.com, Joss & Main, AllModern, DwellStudio, and Birch Lane brands. It also sells its products through online retail partners. Wayfair Inc. was founded in 2002 and is headquartered in Boston, Massachusetts.

FINANCIAL RATIOS  of  Wayfair Cl A (W)

Valuation Ratios
P/E Ratio -29.6
Price to Sales 1.7
Price to Book 72.7
Price to Tangible Book
Price to Cash Flow 91.1
Price to Free Cash Flow -88.3
Growth Rates
Sales Growth Rate 50.2%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 106.5%
Cap. Spend. - 3 Yr. Gr. Rate 51.6%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 36.7%
Total Debt to Equity 36.7%
Interest Coverage 0
Management Effectiveness
Return On Assets -26.6%
Ret/ On Assets - 3 Yr. Avg. -26.1%
Return On Total Capital -110.5%
Ret/ On T. Cap. - 3 Yr. Avg. -73.9%
Return On Equity -120.5%
Return On Equity - 3 Yr. Avg. -77.2%
Asset Turnover 4.6
Profitability Ratios
Gross Margin 20.1%
Gross Margin - 3 Yr. Avg. 20%
EBITDA Margin -4.1%
EBITDA Margin - 3 Yr. Avg. -5.2%
Operating Margin -5.8%
Oper. Margin - 3 Yr. Avg. -6.9%
Pre-Tax Margin -5.7%
Pre-Tax Margin - 3 Yr. Avg. -6.8%
Net Profit Margin -5.7%
Net Profit Margin - 3 Yr. Avg. -6.8%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

W stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the W stock intrinsic value calculation we used $3380 million for the last fiscal year's total revenue generated by Wayfair Cl A. The default revenue input number comes from 2016 income statement of Wayfair Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our W stock valuation model: a) initial revenue growth rate of 28.6% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for W is calculated based on our internal credit rating of Wayfair Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Wayfair Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of W stock the variable cost ratio is equal to 103.6%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for W stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Wayfair Cl A.

Corporate tax rate of 27% is the nominal tax rate for Wayfair Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the W stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for W are equal to 5.3%.

Life of production assets of 10 years is the average useful life of capital assets used in Wayfair Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for W is equal to -10%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $79 million for Wayfair Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 82.893 million for Wayfair Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Wayfair Cl A at the current share price and the inputted number of shares is $5.5 billion.

RELATED COMPANIES Price Int.Val. Rating
WSM Williams-Sonom 43.57 58.58  buy
RH RH 49.91 38.81  sell
BBBY Bed Bath&Beyon 27.27 107.29  str.buy
HOME At Home Group 22.53 55.23  str.buy
AMZN Amazon.com 958.47 870.28  hold
HVT Haverty Furnit 23.75 17.13  sell
KIRK Kirkland's 8.23 19.77  str.buy
EBAY eBay 34.78 36.96  hold
OSTK Overstock.com 19.55 17.03  hold
HD Home Depot 147.49 107.85  sell

COMPANY NEWS

▶ 3 Stocks That Look Just Like eBay in 1998   [Aug-16-17 09:35PM  Motley Fool]
▶ 5 High-Flying Stocks You Should Buy Anyway   [Aug-14-17 03:12PM  Motley Fool]
▶ Why Were Investors Selling Wayfair Stock Tuesday?   [Aug-11-17 07:58PM  Motley Fool]
▶ Why Netflix and Wayfair Could Keep Falling   [Aug-10-17 02:00PM  TheStreet.com]
▶ Wayfair reports 2Q loss   [06:05PM  Associated Press]
▶ Wayfair Inc Had a Blowout Quarter   [02:49PM  Motley Fool]
▶ Wayfair Reports Accelerating Sales Growth   [05:14AM  Investor's Business Daily]
▶ 5 Earnings Charts You Have to See   [Aug-07-17 07:44PM  Zacks]
▶ Forget Costco: These 3 Stocks Have Doubled This Year   [Jul-28-17 07:36PM  Motley Fool]
▶ The 3 Stocks on the MFM Team's Radar This Week   [Jul-18-17 06:40PM  Motley Fool]
▶ 3 Stocks That Feel Like Priceline in 1999   [Jul-14-17 05:31PM  Motley Fool]
▶ Why Wayfair Inc. Stock Has Soared 116% This Year   [Jul-12-17 10:50PM  Motley Fool]
▶ Why Wayfair Jumped 22% in June   [Jul-11-17 09:43AM  Motley Fool]
▶ How Overstock.com Shares Rose 16% in June   [Jul-06-17 09:27PM  Motley Fool]
▶ Is TJX Companies About to Lose Its Golden Touch?   [Jun-28-17 10:42AM  Motley Fool]
▶ 1 Stock That Reminds Me of Amazon in the Beginning   [Jun-22-17 06:04PM  Motley Fool]
▶ Why Overstock.com, Inc. Stock Fell 19% in May   [Jun-18-17 03:45PM  Motley Fool]
▶ These 3 Stocks Could Have Doubled Your Money This Year   [Jun-15-17 04:05PM  Motley Fool]
▶ Wayfair Stock: Next Stop, $87?   [Jun-14-17 10:07AM  Motley Fool]
▶ Why Wayfair Inc. Stock Popped 37.7% in May   [Jun-08-17 08:30PM  Motley Fool]
▶ Big movers in the Friday blitz   [Jun-02-17 02:20PM  CNBC Videos]
▶ 2 Top Home Furnishing Stocks to Buy in 2017   [Jun-01-17 02:30PM  Motley Fool]
▶ An Overlooked Internet ETF   [01:00PM  Investopedia]
▶ 3 Top Internet Retail Industry Stocks to Buy in 2017   [May-28-17 03:09PM  Motley Fool]
▶ 3 Top Home Goods Stocks to Buy in 2017   [May-23-17 11:10AM  Motley Fool]
▶ Wayfair Inc Pops on Top Line Growth and Customer Loyalty   [May-15-17 10:34AM  Motley Fool]
▶ Will Wayfair Close the Gap?   [09:12AM  Investopedia]
▶ George Soros' Best-Performing Stocks of 2017 So Far   [May-13-17 10:41AM  Motley Fool]
▶ Hain Celestrial, Trade Desk rise; Wayfair, CyberArk slump   [May-12-17 05:31PM  Associated Press]
▶ ETFs with exposure to Wayfair, Inc. : May 11, 2017   [May-11-17 05:45PM  Capital Cube]
▶ Why Wayfair gained $1B in market value this week   [11:27AM  American City Business Journals]
▶ Wayfair CEO stresses differences with Amazon   [May-10-17 06:19PM  CNBC]
▶ Price doesn't really matter: Wayfair CEO   [04:45PM  CNBC Videos]
▶ Wayfair Does It Again: Record Sales...and Record Losses   [May-09-17 06:48PM  Motley Fool]
▶ Wayfair Soars To Record High On Earnings Amid Short Squeeze   [04:05PM  Investor's Business Daily]
▶ Story Stocks from Briefing.com   [01:38PM  Briefing.com]
▶ Earnings Calendar, Analyst Estimates And Stocks To Watch   [01:26PM  Investor's Business Daily]
▶ Why Wayfair Inc. Stock Popped Today   [01:09PM  Motley Fool]
Stock chart of W Financial statements of W
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.