Loading...
XNYS
W
Market cap10bUSD
Oct 10, Last price  
74.28USD
1D
-5.82%
1Q
30.11%
Jan 2017
111.93%
IPO
130.83%
Name

Wayfair Inc

Chart & Performance

D1W1MN
P/E
—
P/S
0.81
EPS
—
Div Yield, %
—
Shrs. gr., 5y
5.93%
Rev. gr., 5y
5.36%
Revenues
11.85b
-1.27%
601,028,000915,843,0001,318,951,0002,249,885,0003,380,360,0004,720,895,0006,779,174,0009,127,057,00014,145,156,00013,708,000,00012,218,000,00012,003,000,00011,851,000,000
Net income
-492m
L-33.33%
-21,055,000-15,526,000-148,098,000-77,443,000-194,375,000-244,614,000-504,080,000-984,584,000185,000,000-131,000,000-1,331,000,000-738,000,000-492,000,000
CFO
317m
-9.17%
3,945,00034,413,00011,692,000135,121,00062,814,00033,634,00084,861,000-196,818,0001,416,731,000410,000,000-674,000,000349,000,000317,000,000

Profile

Wayfair Inc. engages in the e-commerce business in the United States and internationally. The company provides approximately thirty-three million products for the home sector under various brands. It offers online selections of furniture, décor, housewares, and home improvement products through its sites, including Wayfair, Joss & Main, AllModern, Birch Lane, and Perigold brands. The company was founded in 2002 and is headquartered in Boston, Massachusetts.
URL
https://www.wayfair.com/
IPO date
Oct 02, 2014
Employees
15,745
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
11,851,000
-1.27%
12,003,000
-1.76%
12,218,000
-10.87%
Cost of revenue
12,453,000
12,737,000
13,756,000
Unusual Expense (Income)
NOPBT
(602,000)
(734,000)
(1,538,000)
NOPBT Margin
Operating Taxes
10,000
9,000
12,000
Tax Rate
NOPAT
(612,000)
(743,000)
(1,550,000)
Net income
(492,000)
-33.33%
(738,000)
-44.55%
(1,331,000)
916.03%
Dividends
Dividend yield
Proceeds from repurchase of equity
(75,000)
BB yield
2.15%
Debt
Debt current
410,000
250,000
125,000
Long-term debt
4,914,000
4,816,000
4,923,000
Deferred revenue
Other long-term liabilities
33,000
44,000
28,000
Net debt
3,937,000
3,701,000
3,759,000
Cash flow
Cash from operating activities
317,000
349,000
(674,000)
CAPEX
(73,000)
(148,000)
(458,000)
Cash from investing activities
(262,000)
(152,000)
1,000
Cash from financing activities
(69,000)
77,000
16,000
FCF
(572,000)
(699,000)
(1,626,000)
Balance
Cash
1,372,000
1,351,000
1,278,000
Long term investments
15,000
14,000
11,000
Excess cash
794,450
764,850
678,100
Stockholders' equity
(4,506,000)
(4,023,000)
(3,287,000)
Invested Capital
6,005,000
5,564,000
4,858,000
ROIC
ROCE
EV
Common stock shares outstanding
123,000
114,000
106,000
Price
44.32
-28.17%
61.70
87.60%
32.89
-82.69%
Market cap
5,451,360
-22.50%
7,033,800
101.75%
3,486,340
-82.35%
EV
9,388,360
10,734,800
7,245,340
EBITDA
(215,000)
(317,000)
(1,167,000)
EV/EBITDA
Interest
29,000
17,000
27,000
Interest/NOPBT