Wayfair (W) AI Stock Analysis

• Market Cap: $4.32B
• Dividend Yield: N/A
• Average Volume (3M): 4.09M
• Price to Earnings (P/E): ―
• Beta (1Y): 2.69
• Revenue Growth: -1.27%
• EPS Growth: 38.07%
• Country: US
• Employees: 13,500
• Sector: Consumer Cyclical
• Sector Strength: 50
• Industry: Retail - Discretionary
• EPS (TTM): -4.04
• Shares Outstanding: 102,246,216
• 10 Day Avg. Volume: 4,389,307
• 30 Day Avg. Volume: 4,091,998
• PEG Ratio: N/A
• Price to Book (P/B): N/A
• Price to Sales (P/S): 0.36
• Price to Cash Flow (P/CF): 6.50
• P/FCF Ratio: 7.50
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: $51.95
• Price Target Upside: 56.29% Upside
• Rating Consensus: Moderate Buy
• Number of Analyst Covering: 25

Overall, Wayfair's stock score reflects significant financial hurdles, with persistent revenue declines and negative profitability as primary concerns. Although there are improvements in cash flow management and strengthened balance sheet, technical analysis and valuation remain weak. The cautious earnings guidance for Q1 2025 and strategic exits from challenging markets contribute to a moderate outlook, resulting in an overall score of 46.

Positive Factors

Market Share and Expansion

With top-tier market share gains, a new paid loyalty program, compelling B2B traction, and underrated physical retail expansion, there is fresh optimism for EBITDA growth above the Street.

Operational Efficiency

Wayfair announced a planned technology workforce reduction impacting 340 employees, allowing the company to consolidate teams and devote resources to other parts of the business.

Negative Factors

Tariff and Sourcing Concerns

Wayfair continues to be seen as a 'tariff loser' due to China sourcing, which raises investor concerns about losing market share.

Wayfair Business Overview & Revenue Model

Company Description

Wayfair Inc. is an e-commerce company which engages in selling furniture and home decor goods worldwide. The company sells its products through wayfair.com and four other branded websites, namely – AllModern, Joss & Main, Birch Lane and Perigold.

How the Company Makes Money

Wayfair makes money through its online retail platform by selling furniture and home goods directly to consumers. The company's primary revenue stream comes from product sales, which are facilitated through its website and mobile app. Wayfair partners with a wide array of suppliers who offer their products on the Wayfair platform, with Wayfair taking a percentage of each sale as commission. Additionally, Wayfair generates revenue through value-added services such as logistics and delivery, where it provides end-to-end solutions to ensure efficient handling and shipment of products. The company also invests in marketing and customer service to enhance the shopping experience and drive sales growth. Partnerships with third-party logistics providers and a robust supply chain network further contribute to Wayfair's ability to efficiently manage inventory and fulfill orders, bolstering its revenue streams.

Wayfair Financial Statement Overview

Summary

Wayfair faces significant financial challenges. Persistent revenue decline, negative profitability, high leverage, and negative equity highlight potential risks for stakeholders. Despite some improvements in cash flow management, the company's financial health remains fragile, necessitating strategic interventions to stabilize and improve financial performance.

Income Statement

Wayfair's income statement highlights a challenging financial scenario. The company has seen a decline in total revenue over the years, with a decrease from $14.1 billion in 2020 to $11.85 billion in 2024. The gross profit margin remains relatively stable, indicating efficient cost management; however, the persistent negative EBIT and net income indicate ongoing operational challenges and profitability issues. The consistent net losses are a significant concern for potential investors.

Balance Sheet

The balance sheet reveals significant financial stress, with stockholders' equity being negative over the years, reaching -$2.755 billion in 2024. The high debt-to-equity ratio, driven by substantial total debt, poses a potential risk to financial stability. Despite a slight increase in cash and short-term investments, the equity ratio is negative, reflecting an over-leveraged position.

Cash Flow

Cash flow analysis shows mixed results. Despite negative free cash flow in previous years, Wayfair managed to generate positive free cash flow of $244 million in 2024, indicating improved cash management. However, the operating cash flow to net income ratio suggests reliance on non-operational sources to support cash flow, indicating potential vulnerabilities.

Breakdown
Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Income Statement		Total Revenue
11.85B	12.00B	12.22B	13.71B	14.15B
	Gross Profit
3.57B	3.67B	3.42B	3.90B	4.11B
	EBIT
-461.00M	-813.00M	-1.31B	-86.00M	360.35M
	EBITDA
-461.00M	-295.00M	-921.00M	224.00M	637.43M
	Net Income Common Stockholders
-492.00M	-738.00M	-1.33B	-131.00M	185.00M
Balance Sheet		Cash, Cash Equivalents and Short-Term Investments
1.37B	1.35B	1.28B	2.40B	2.59B
	Total Assets
3.46B	3.47B	3.58B	4.57B	4.57B
	Total Debt
3.81B	4.20B	4.16B	3.94B	3.53B
	Net Debt
2.50B	2.88B	3.10B	2.24B	1.40B
	Total Liabilities
6.21B	6.18B	6.13B	6.19B	5.76B
	Stockholders Equity
-2.75B	-2.71B	-2.55B	-1.62B	-1.19B
Cash Flow		Free Cash Flow
83.00M	-2.00M	-1.13B	130.00M	1.08B
	Operating Cash Flow
317.00M	349.00M	-674.00M	410.00M	1.42B
	Investing Cash Flow
-262.00M	-152.00M	1.00M	-515.00M	-236.07M
	Financing Cash Flow
-69.00M	77.00M	16.00M	-303.00M	352.59M

Wayfair Technical Analysis

• Technical Analysis Sentiment: Negative
• Last Price: 33.24
• 50DMA: Negative
• 100DMA: Negative
• 200DMA: Negative
• MACD: Positive
• RSI: Neutral
• STOCH: Positive

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For W, the sentiment is Negative. The current price of 33.24 is below the 20-day moving average (MA) of 40.24, below the 50-day MA of 43.81, and below the 200-day MA of 47.77, indicating a bearish trend. The MACD of -3.45 indicates Positive momentum. The RSI at 31.85 is Neutral, neither overbought nor oversold. The STOCH value of 11.86 is Positive, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for W.

Wayfair Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
WMT	77 Outperform	$702.44B	36.28	22.23%	0.95%	5.07%	25.86%
AMZN	73 Outperform	$2.08T	36.02	24.29%	―	10.99%	91.61%
TGT	70 Outperform	$51.67B	12.85	29.12%	3.96%	-0.79%	-0.90%
ETSY	63 Neutral	$5.02B	19.76	-39.97%	―	2.18%	5.77%
Sector *	59 Neutral	$12.41B	10.34	1.32%	3.61%	1.65%	-18.04%
RH	47 Neutral	$4.29B	66.17	-38.18%	―	1.41%	-62.21%
W	46 Neutral	$4.32B	―	17.86%	―	-1.27%	38.07%

Wayfair Corporate Events

Wayfair Announces $700 Million Senior Secured Notes Offering

On March 11, 2025, Wayfair Inc. announced that its subsidiary, Wayfair LLC, priced a private offering of $700 million in senior secured notes due 2030. The proceeds will be used to repurchase existing convertible senior notes and for general corporate purposes. This financial maneuver is expected to impact the market price of Wayfair’s Class A common stock due to related market activities. Additionally, the company plans to enter into an amended credit agreement to extend credit facilities’ maturity to 2030 and secure commitments worth $500 million, indicating a strategic move to strengthen its financial position.

Wayfair Announces $700 Million Senior Notes Offering

On March 10, 2025, Wayfair Inc. announced that its subsidiary, Wayfair LLC, plans to offer $700 million in senior secured notes due 2030 in a private offering. The proceeds are intended to repurchase portions of existing convertible senior notes and for general corporate purposes. Concurrently, Wayfair aims to amend its credit agreement to establish a new credit facility with commitments up to $500 million, extending maturity to 2030. These financial maneuvers are expected to impact Wayfair’s market positioning by potentially influencing the market price of its Class A common stock, although there is no assurance on the completion of these transactions.

Wayfair Enhances Board and Bylaws for Strategic Growth

On February 12, 2025, Wayfair Inc. appointed Diana Frost, Global Chief Growth Officer at Kraft Heinz, to its board of directors. Her expertise in brand strategy, innovation, and consumer engagement is expected to significantly benefit Wayfair’s mission to simplify home shopping. Additionally, on the same date, Wayfair’s Board of Directors amended the company’s Bylaws to improve procedural mechanics, clarify stockholder rights, and designate specific courts for legal matters. These changes aim to enhance corporate governance and streamline operations, potentially strengthening Wayfair’s industry position.

Wayfair Exits German Market Amid Restructuring Efforts

Wayfair Inc. has announced its immediate exit from the German market, affecting approximately 730 employees, with estimated restructuring charges between $102 million and $111 million. This decision is driven by challenges in scaling market share and improving unit economics in Germany, attributed to weak macroeconomic conditions and lower brand maturity. The company plans to reinvest cost savings into its core initiatives and remaining international markets, focusing on areas with stronger growth potential such as Canada, the UK, and Ireland.