As of 2024-12-14, the Intrinsic Value of WEX Inc (WEX) is
206.03 USD. This WEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 178.11 USD, the upside of WEX Inc is
15.70%.
The range of the Intrinsic Value is 103.88 - 552.32 USD
206.03 USD
Intrinsic Value
WEX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
103.88 - 552.32 |
206.03 |
15.7% |
| DCF (Growth 10y) |
213.19 - 867.28 |
363.01 |
103.8% |
| DCF (EBITDA 5y) |
126.77 - 204.49 |
164.66 |
-7.6% |
| DCF (EBITDA 10y) |
191.21 - 303.75 |
244.04 |
37.0% |
| Fair Value |
207.77 - 207.77 |
207.77 |
16.65% |
| P/E |
114.36 - 173.86 |
140.35 |
-21.2% |
| EV/EBITDA |
126.87 - 194.98 |
158.09 |
-11.2% |
| EPV |
93.49 - 154.74 |
124.11 |
-30.3% |
| DDM - Stable |
70.43 - 246.82 |
158.63 |
-10.9% |
| DDM - Multi |
110.38 - 305.37 |
162.71 |
-8.6% |
WEX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,085.22 |
| Beta |
0.78 |
| Outstanding shares (mil) |
39.78 |
| Enterprise Value (mil) |
11,128.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.64% |
| Cost of Debt |
5.98% |
| WACC |
7.77% |