As of 2024-12-14, the Intrinsic Value of Wix.Com Ltd (WIX) is
32.84 USD. This Wix.Com valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 219.61 USD, the upside of Wix.Com Ltd is
-85.00%.
The range of the Intrinsic Value is 19.99 - 82.56 USD
32.84 USD
Intrinsic Value
Wix.Com Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.99 - 82.56 |
32.84 |
-85.0% |
| DCF (Growth 10y) |
49.57 - 192.64 |
79.04 |
-64.0% |
| DCF (EBITDA 5y) |
37.68 - 51.72 |
44.86 |
-79.6% |
| DCF (EBITDA 10y) |
67.23 - 97.78 |
82.10 |
-62.6% |
| Fair Value |
8.51 - 8.51 |
8.51 |
-96.13% |
| P/E |
32.87 - 58.69 |
44.12 |
-79.9% |
| EV/EBITDA |
11.72 - 33.43 |
22.13 |
-89.9% |
| EPV |
(43.34) - (56.67) |
(50.01) |
-122.8% |
| DDM - Stable |
20.86 - 101.14 |
61.00 |
-72.2% |
| DDM - Multi |
46.60 - 175.49 |
73.63 |
-66.5% |
Wix.Com Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,039.02 |
| Beta |
1.37 |
| Outstanding shares (mil) |
54.82 |
| Enterprise Value (mil) |
12,171.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
5.00% |
| WACC |
7.47% |