The Discounted Cash Flow (DCF) valuation of WeWork Inc (WE) is (1,146.64) USD. With the latest stock price at 0.84 USD, the upside of WeWork Inc based on DCF is -137339.4%.
Based on the latest price of 0.84 USD and our DCF valuation, WeWork Inc (WE) is a sell. selling WE stocks now will result in a potential gain of 137339.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.0% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,968.98) - (835.08) | (1,146.64) |
| Upside | -235765.0% - -100049.5% | -137339.4% |