Wayfair Inc. (W)

Market price: $113.26

4 valuation methods

• DCF (FCFF): $16.81 to $26.91 (midpoint $21.10)
• EV / EBITDA: $25.18 to $41.96 (midpoint $35.39)
• EV / Revenue: $46.54 to $60.06 (midpoint $55.36)
• EV / Gross Profit: $50.10 to $86.31 (midpoint $55.66)