WEX
WEX Inc
Price:  
170.67 
USD
Volume:  
435,882.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WEX Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of WEX Inc (WEX) is 122.80 USD. This WEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.67 USD, the upside of WEX Inc is %.

The range of the Intrinsic Value is 66.39 - 260.86 USD

170.67 USD
Stock Price
122.80 USD
Intrinsic Value
Intrinsic Value Details

WEX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.39 - 260.86 122.80 -28.0%
DCF (Growth 10y) 153.04 - 454.25 240.92 41.2%
DCF (EBITDA 5y) 124.17 - 186.42 149.53 -12.4%
DCF (EBITDA 10y) 166.74 - 256.92 204.16 19.6%
Fair Value 157.76 - 157.76 157.76 -7.57%
P/E 94.15 - 146.52 120.05 -29.7%
EV/EBITDA 130.11 - 182.71 154.61 -9.4%
EPV 77.11 - 123.41 100.26 -41.3%
DDM - Stable 42.46 - 113.30 77.88 -54.4%
DDM - Multi 74.24 - 158.83 101.72 -40.4%

WEX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,151.07
Beta 0.82
Outstanding shares (mil) 41.90
Enterprise Value (mil) 10,565.97
Market risk premium 4.60%
Cost of Equity 11.71%
Cost of Debt 6.26%
WACC 9.14%