WIX
Wix.Com Ltd
Price:  
158.32 
USD
Volume:  
414,769.00
Israel | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Wix.Com Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Wix.Com Ltd (WIX) is 29.39 USD. This Wix.Com valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 158.32 USD, the upside of Wix.Com Ltd is %.

The range of the Intrinsic Value is 19.21 - 61.55 USD

158.32 USD
Stock Price
29.39 USD
Intrinsic Value
Intrinsic Value Details

Wix.Com Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.21 - 61.55 29.39 -81.4%
DCF (Growth 10y) 44.90 - 140.33 67.92 -57.1%
DCF (EBITDA 5y) 36.30 - 52.16 43.39 -72.6%
DCF (EBITDA 10y) 61.67 - 93.58 75.64 -52.2%
Fair Value 6.07 - 6.07 6.07 -96.17%
P/E 25.03 - 35.31 30.54 -80.7%
EV/EBITDA 12.28 - 18.83 15.32 -90.3%
EPV (39.14) - (50.80) (44.97) -128.4%
DDM - Stable 13.50 - 53.36 33.43 -78.9%
DDM - Multi 41.30 - 128.23 62.65 -60.4%

Wix.Com Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,810.51
Beta 2.02
Outstanding shares (mil) 55.65
Enterprise Value (mil) 8,867.69
Market risk premium 4.60%
Cost of Equity 8.17%
Cost of Debt 5.00%
WACC 7.95%