As of 2025-05-17, the Intrinsic Value of Wix.Com Ltd (WIX) is 90.69 USD. This Wix.Com valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.75 USD, the upside of Wix.Com Ltd is -50.40%.
The range of the Intrinsic Value is 61.62 - 183.28 USD
Based on its market price of 182.75 USD and our intrinsic valuation, Wix.Com Ltd (WIX) is overvalued by 50.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.62 - 183.28 | 90.69 | -50.4% |
| DCF (Growth 10y) | 89.52 - 259.19 | 130.30 | -28.7% |
| DCF (EBITDA 5y) | 66.08 - 83.48 | 76.01 | -58.4% |
| DCF (EBITDA 10y) | 91.77 - 122.17 | 107.83 | -41.0% |
| Fair Value | 50.76 - 50.76 | 50.76 | -72.22% |
| P/E | 73.55 - 89.49 | 82.57 | -54.8% |
| EV/EBITDA | 33.35 - 53.02 | 42.29 | -76.9% |
| EPV | (9.88) - (13.30) | (11.59) | -106.3% |
| DDM - Stable | 28.24 - 112.55 | 70.39 | -61.5% |
| DDM - Multi | 61.09 - 191.88 | 93.00 | -49.1% |
| Market Cap (mil) | 10,173.69 |
| Beta | 1.21 |
| Outstanding shares (mil) | 55.67 |
| Enterprise Value (mil) | 10,085.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.07% |
| Cost of Debt | 5.00% |
| WACC | 7.87% |