WEX
WEX Inc
Price:  
154.19 
USD
Volume:  
257,579
United States | IT Services

WEX DCF Valuation - Growth Exit 5Y

18.9 %
Upside

What is the DCF valuation of WEX?

The Discounted Cash Flow (DCF) valuation of WEX Inc (WEX) is 183.32 USD. With the latest stock price at 154.19 USD, the upside of WEX Inc based on DCF is 18.9%.

Is WEX a buy or a sell?

Based on the latest price of 154.19 USD and our DCF valuation, WEX Inc (WEX) is a buy. Buying WEX stocks now will result in a potential gain of 18.9%.

Range Selected
WACC / Discount Rate6.5% - 8.2%7.3%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price106.69 - 342.21183.32
Upside-30.8% - 121.9%18.9%
154.19 USD
Stock Price
183.32 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

WEX DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue2,6282,5632,7562,8552,9123,137
% Growth
3%-2%8%4%2%8%
Cost of goods sold(934)(911)(979)(1,014)(1,035)(1,115)
% of Revenue36%36%36%36%36%36%
Selling, G&A expenses(712)(694)(746)(773)(788)(849)
% of Revenue27%27%27%27%27%27%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(565)(551)(593)(614)(626)(675)
% of Revenue22%22%22%22%22%22%
Tax expense(108)(113)(121)(126)(128)(138)
Tax rate26%28%28%28%28%28%
Net profit310295317328335361
% Margin12%11%11%11%11%11%