OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
W2YF3459

Wayfair Inc

Department StoresVerified

(a) Capital structure + liquidity: Wayfair has a capital structure marked by significant leverage, with total liabilities of $6.22 billion and total equity of -$2.78 billion, resulting in a debt-to-equity ratio of -1.18. The company holds $859 million in cash and equivalents, but this is insufficient to cover its $3.27 billion in long-term debt, indicating a negative net cash position. Operating cash flow is positive at $534 million, but free cash flow is negative at -$213 million, reflecting capital expenditures of -$205 million. Liquidity is assessed as medium, suggesting potential near-term cash flow constraints. (b) Profitability + returns vs cohort: Wayfair reported a revenue of $12.46 billion, with a gross profit of $3.77 billion, but operating and net losses of -$216 million and -$313 million, respectively. Return on equity is 11.25%, which is unusually high given the negative equity, and return on assets is -9.1%, indicating poor asset utilization. These metrics suggest underperformance relative to a typical cohort in the retail sector, where profitability and asset efficiency are key drivers of value. (c) Segments + geography: The company operates as a single integrated business, with no disclosed segment breakdown. Its primary operations are concentrated in the United States, with a strong online presence as a digital-first retailer. There is no indication of significant international operations in the provided data. (d) Growth trajectory across the 5y/8q history: While specific historical growth data is not provided, the current financials suggest a challenging period for the company, with operating and net losses despite a large revenue base. The negative equity and high debt levels indicate a potential decline in financial health over the past several quarters, though the positive operating cash flow suggests some resilience in core operations. (e) Risk factors from the risk_assessment + observations: Key risks include liquidity constraints due to the negative net cash position and high leverage. The company’s operating losses and declining equity raise concerns about long-term sustainability. Analysts have issued a mixed outlook, with a mean recommendation of 2.21 (leaning toward buy), but a wide range of price targets from $35 to $144, reflecting uncertainty in the market. (f) Recent events (filings, news, transcripts): No specific recent events are detailed in the provided data, but the current financial snapshot and analyst estimates suggest ongoing strategic and operational challenges. The company may be under pressure to improve profitability and reduce debt, which could influence its capital allocation and business strategy in the near term.

30-day price · W2YF34(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyWayfair Inc
TickerW2YF34.SA
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryDepartment Stores
AI analysis

Business. Wayfair Inc is a specialty retail company operating in the department stores industry, primarily generating revenue through the online sale of home goods, furniture, and décor.

Classification. Wayfair Inc is classified in the Department Stores industry under the Retailers business sector of the Consumer Cyclicals economic sector, based on verified market data with a confidence level of 0.92.

(a) **Capital structure + liquidity**: Wayfair has a capital structure marked by significant leverage, with total liabilities of $6.22 billion and total equity of -$2.78 billion, resulting in a debt-to-equity ratio of -1.18. The company holds $859 million in cash and equivalents, but this is insufficient to cover its $3.27 billion in long-term debt, indicating a negative net cash position. Operating cash flow is positive at $534 million, but free cash flow is negative at -$213 million, reflecting capital expenditures of -$205 million. Liquidity is assessed as medium, suggesting potential near-term cash flow constraints. (b) **Profitability + returns vs cohort**: Wayfair reported a revenue of $12.46 billion, with a gross profit of $3.77 billion, but operating and net losses of -$216 million and -$313 million, respectively. Return on equity is 11.25%, which is unusually high given the negative equity, and return on assets is -9.1%, indicating poor asset utilization. These metrics suggest underperformance relative to a typical cohort in the retail sector, where profitability and asset efficiency are key drivers of value. (c) **Segments + geography**: The company operates as a single integrated business, with no disclosed segment breakdown. Its primary operations are concentrated in the United States, with a strong online presence as a digital-first retailer. There is no indication of significant international operations in the provided data. (d) **Growth trajectory across the 5y/8q history**: While specific historical growth data is not provided, the current financials suggest a challenging period for the company, with operating and net losses despite a large revenue base. The negative equity and high debt levels indicate a potential decline in financial health over the past several quarters, though the positive operating cash flow suggests some resilience in core operations. (e) **Risk factors from the risk_assessment + observations**: Key risks include liquidity constraints due to the negative net cash position and high leverage. The company’s operating losses and declining equity raise concerns about long-term sustainability. Analysts have issued a mixed outlook, with a mean recommendation of 2.21 (leaning toward buy), but a wide range of price targets from $35 to $144, reflecting uncertainty in the market. (f) **Recent events (filings, news, transcripts)**: No specific recent events are detailed in the provided data, but the current financial snapshot and analyst estimates suggest ongoing strategic and operational challenges. The company may be under pressure to improve profitability and reduce debt, which could influence its capital allocation and business strategy in the near term.
Key takeaways
  • Wayfair operates as a digital-first specialty retailer with a focus on home goods and furniture, but is currently reporting operating and net losses.
  • The company has a highly leveraged capital structure, with total liabilities exceeding total assets and a negative equity position.
  • Despite positive operating cash flow, free cash flow is negative due to capital expenditures, and liquidity is assessed as medium.
  • Analysts have issued a mixed outlook, with a mean recommendation of 2.21 and a wide range of price targets, indicating uncertainty about the company’s future performance.
  • The negative return on assets (-9.1%) and high debt-to-equity ratio (-1.18) highlight significant financial risks and underperformance relative to typical retail benchmarks.
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$12.46B
Gross profit$3.77B
Operating income-$216.0M
Net income-$313.0M
R&D
SG&A
D&A
SBC
Operating cash flow$534.0M
CapEx-$205.0M
Free cash flow-$213.0M
Total assets$3.44B
Total liabilities$6.22B
Total equity-$2.78B
Cash & equivalents$859.0M
Long-term debt$3.27B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$12.46B-$216.0M-$313.0M-$213.0M
FY-1$11.85B-$432.0M-$492.0M-$339.0M
FY-2$12.00B-$713.0M-$738.0M-$672.0M
FY-3$12.22B-$1.29B-$1.33B-$1.42B
FY-4$13.71B-$94.0M-$131.0M-$88.0M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$3.44B-$2.78B$859.0M
FY-1$3.46B-$2.75B$855.0M
FY-2$3.47B-$2.71B$915.0M
FY-3$3.58B-$2.55B$620.0M
FY-4$4.57B-$1.62B$800.0M
PeriodOCFCapExFCFSBC
FY0$534.0M-$205.0M-$213.0M
FY-1$317.0M-$234.0M-$339.0M
FY-2$349.0M-$351.0M-$672.0M
FY-3-$674.0M-$458.0M-$1.42B
FY-4$410.0M-$280.0M-$88.0M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$3.34B-$81.0M-$116.0M-$102.0M
FQ-1$3.12B-$61.0M-$99.0M-$86.0M
FQ-2$3.27B$23.0M$15.0M$50.0M
FQ-3$2.73B-$97.0M-$113.0M-$75.0M
FQ-4$3.12B-$88.0M-$128.0M-$98.0M
FQ-5$2.88B-$74.0M-$74.0M-$38.0M
FQ-6$3.12B-$35.0M-$42.0M-$5.0M
FQ-7$2.73B-$235.0M-$248.0M-$198.0M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$3.44B-$2.78B$859.0M
FQ-1$3.12B-$2.77B$622.0M
FQ-2$3.28B-$2.72B$881.0M
FQ-3$3.42B-$2.81B$858.0M
FQ-4$3.46B-$2.75B$855.0M
FQ-5$3.41B-$2.73B$830.0M
FQ-6$3.44B-$2.76B$883.0M
FQ-7$3.24B-$2.83B$639.0M
PeriodOCFCapExFCFSBC
FQ0$534.0M-$205.0M-$102.0M
FQ-1$332.0M-$148.0M-$86.0M
FQ-2$177.0M-$86.0M$50.0M
FQ-3-$96.0M-$43.0M-$75.0M
FQ-4$317.0M-$234.0M-$98.0M
FQ-5$155.0M-$174.0M-$38.0M
FQ-6$106.0M-$116.0M-$5.0M
FQ-7-$139.0M-$54.0M-$198.0M
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book-$2.78B
Net cash-$2.41B
Current ratio
Debt/Equity-1.2
ROA-9.1%
ROE11.2%
Cash conversion-1.7%
CapEx/Revenue-1.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Department Stores · cohort 2 companies
MetricW2YF34Activity
Op margin-1.7%4.7% medp25 4.7% · p75 4.7%bottom quartile
Net margin-2.5%5.9% medp25 4.4% · p75 7.3%bottom quartile
Gross margin30.2%39.5% medp25 39.5% · p75 39.5%bottom quartile
CapEx / revenue-1.7%1.6% medp25 1.5% · p75 1.6%bottom quartile
Debt / equity-118.0%50.0% medp25 50.0% · p75 50.0%bottom quartile
Observations
IR observations
Mean price target101.01 USD
Median price target102.50 USD
High price target144.00 USD
Low price target35.00 USD
Mean recommendation2.21 (1=strong buy, 5=strong sell)
Strong-buy count7.00
Buy count13.00
Hold count14.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate2.85 USD
Last actual EPS2.60 USD
Source: analysis-pipeline (hybrid)Generated: 2026-04-30 01:51 UTCJob: 7c4626e8