WEX
WEX Inc
Price:  
137.65 
USD
Volume:  
866,653.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WEX Intrinsic Value

40.20 %
Upside

What is the intrinsic value of WEX?

As of 2025-06-16, the Intrinsic Value of WEX Inc (WEX) is 192.93 USD. This WEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.65 USD, the upside of WEX Inc is 40.20%.

The range of the Intrinsic Value is 112.66 - 362.20 USD

Is WEX undervalued or overvalued?

Based on its market price of 137.65 USD and our intrinsic valuation, WEX Inc (WEX) is undervalued by 40.20%.

137.65 USD
Stock Price
192.93 USD
Intrinsic Value
Intrinsic Value Details

WEX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.66 - 362.20 192.93 40.2%
DCF (Growth 10y) 143.51 - 388.06 222.80 61.9%
DCF (EBITDA 5y) 94.83 - 138.18 117.56 -14.6%
DCF (EBITDA 10y) 138.99 - 200.80 169.84 23.4%
Fair Value 230.29 - 230.29 230.29 67.30%
P/E 121.59 - 205.45 150.96 9.7%
EV/EBITDA 111.63 - 167.91 138.28 0.5%
EPV 148.72 - 227.69 188.21 36.7%
DDM - Stable 67.19 - 176.50 121.84 -11.5%
DDM - Multi 70.87 - 148.34 96.30 -30.0%

WEX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,713.14
Beta 1.25
Outstanding shares (mil) 34.24
Enterprise Value (mil) 9,687.84
Market risk premium 4.60%
Cost of Equity 9.15%
Cost of Debt 7.05%
WACC 7.17%