The Discounted Cash Flow (DCF) valuation of WW International Inc (WW) is 666.88 USD. With the latest stock price at 13.72 USD, the upside of WW International Inc based on DCF is 4760.6%.
Based on the latest price of 13.72 USD and our DCF valuation, WW International Inc (WW) is a buy. buying WW stocks now will result in a potential gain of 4760.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 17.8% | 12.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 439.57 - 1,425.69 | 666.88 |
| Upside | 3103.9% - 10291.3% | 4760.6% |