Stock Scorer

Wayfair Inc. (W)

98.15USD +0.49% (+0.48)

Over 5Y: -65.0%

Style
Area Line Line with markersshows 1Y Steps Candlesshows 6M Hollow candlesshows 6M Barsshows 6M

Candles and bars need the day’s open, high and low, and need room to be drawn in: past about a year of trading a body is thinner than a hairline, so those three offer the longest window that fits instead.

100 200 300
2022 2023 2024 2025 2026

Financials Quarterly

Figures
Revenue Gross Profit Operating Income Cost of Revenue Operating Cash Flow Free Cash Flow Net Income

A share count and earnings a share are not here: neither is money, so neither can share this axis. Both have their own panel on All charts.

All charts ›

Wayfair Inc. reported revenue of 3.5B USD for the quarter ending 30 June 2026, up 7.5% from 3.3B a year earlier. Every figure, period by period ›

Q3 '21 — Revenue: 3.1B Q3 '21 — Operating Cash Flow: -131M Q3 '21 — Free Cash Flow: -160M Q3 '21 — Net Income: -78M Q4 '21 — Revenue: 3.3B Q4 '21 — Operating Cash Flow: 89M Q4 '21 — Free Cash Flow: 66M Q4 '21 — Net Income: -202M Q1 '22 — Revenue: 3B Q1 '22 — Operating Cash Flow: -226M Q1 '22 — Free Cash Flow: -266M Q1 '22 — Net Income: -319M Q2 '22 — Revenue: 3.3B Q2 '22 — Operating Cash Flow: -115M Q2 '22 — Free Cash Flow: -168M Q2 '22 — Net Income: -378M Q3 '22 — Revenue: 2.8B Q3 '22 — Operating Cash Flow: -431M Q3 '22 — Free Cash Flow: -474M Q3 '22 — Net Income: -283M Q4 '22 — Revenue: 3.1B Q4 '22 — Operating Cash Flow: 98M Q4 '22 — Free Cash Flow: 48M Q4 '22 — Net Income: -351M Q1 '23 — Revenue: 2.8B Q1 '23 — Operating Cash Flow: -147M Q1 '23 — Free Cash Flow: -181M Q1 '23 — Net Income: -355M Q2 '23 — Revenue: 3.2B Q2 '23 — Operating Cash Flow: 217M Q2 '23 — Free Cash Flow: 180M Q2 '23 — Net Income: -46M Q3 '23 — Revenue: 2.9B Q3 '23 — Operating Cash Flow: 121M Q3 '23 — Free Cash Flow: 91M Q3 '23 — Net Income: -163M Q4 '23 — Revenue: 3.1B Q4 '23 — Operating Cash Flow: 158M Q4 '23 — Free Cash Flow: 111M Q4 '23 — Net Income: -174M Q1 '24 — Revenue: 2.7B Q1 '24 — Operating Cash Flow: -139M Q1 '24 — Free Cash Flow: -152M Q1 '24 — Net Income: -248M Q2 '24 — Revenue: 3.1B Q2 '24 — Operating Cash Flow: 245M Q2 '24 — Free Cash Flow: 222M Q2 '24 — Net Income: -42M Q3 '24 — Revenue: 2.9B Q3 '24 — Operating Cash Flow: 49M Q3 '24 — Free Cash Flow: 32M Q3 '24 — Net Income: -74M Q4 '24 — Revenue: 3.1B Q4 '24 — Operating Cash Flow: 162M Q4 '24 — Free Cash Flow: 142M Q4 '24 — Net Income: -128M Q1 '25 — Revenue: 2.7B Q1 '25 — Operating Cash Flow: -96M Q1 '25 — Free Cash Flow: -101M Q1 '25 — Net Income: -113M Q2 '25 — Revenue: 3.3B Q2 '25 — Operating Cash Flow: 273M Q2 '25 — Free Cash Flow: 260M Q2 '25 — Net Income: 15M Q3 '25 — Revenue: 3.1B Q3 '25 — Operating Cash Flow: 155M Q3 '25 — Free Cash Flow: 128M Q3 '25 — Net Income: -99M Q4 '25 — Revenue: 3.3B Q4 '25 — Operating Cash Flow: 202M Q4 '25 — Free Cash Flow: 177M Q4 '25 — Net Income: -116M Q1 '26 — Revenue: 2.9B Q1 '26 — Operating Cash Flow: -52M Q1 '26 — Free Cash Flow: -77M Q1 '26 — Net Income: -105M Q2 '26 — Revenue: 3.5B Q2 '26 — Operating Cash Flow: 360M Q2 '26 — Free Cash Flow: 334M Q2 '26 — Net Income: -1M 0 800M 1.6B 2.4B 3.2B 4B
Q4 '21 Q3 '22 Q2 '23 Q1 '24 Q4 '24 Q3 '25 Q2 '26
Revenue Operating Cash Flow Free Cash Flow Net Income

How it scores

For a valuation multiple, the low end is the good end.

Quality

How much of the revenue is really kept — and what did it take to earn it?

5.5
Accruals -33.1%
DSO 5.2 days
OCF / EBIT 3.1×
ROCE 30.3%
Gross margin 30.1%
OCF margin 5.2%
FCF margin 4.4%
OE margin 2.0%
ROA -10.8%

17 of 19 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Valuation

What does the price ask for what the company earns, owns and pays out?

7.2
EV/GP 3.8×
EV/Sales 1.1×
P/C 11.3×
FCF yield 4.3%
EV/OE 57.6×
Fwd P/E 33.9×
EV/EBIT 68.3×

6 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Durability

How predictable is the revenue, and how much of it is already committed?

4.5
Segment HHI 0.79 HHI
RPO / sales 0.02×

6 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Resilience

Can the balance sheet absorb a bad year?

3.1
F-score 6.0 pts
Debt payback 3.1 yr
Cash / Debt 0.4×
ND/EBITDA -0.12
Quick ratio 0.71×
Current ratio 0.84×

8 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Growth

Is the business getting bigger, and is it getting more profitable?

3.8
Sales Q/Q +7.5%
Sales/sh Y/Y +3.3%

7 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

A measure absent from a block could not be computed from this company's filings. It is left out rather than scored as though it were bad, and the dimension is averaged over what remains. A score is measured against a fixed scale this model states; the bar is measured against the other companies, so the two can disagree — and where they do, that disagreement is the more interesting figure.

Companies of a similar size

The nearest by market value among the companies read here whose shares are quoted in USD. Size alone: nothing here says they are in the same business.