The Discounted Cash Flow (DCF) valuation of WW International Inc (WW) is 573.94 USD. With the latest stock price at 14.27 USD, the upside of WW International Inc based on DCF is 3922.0%.
Based on the latest price of 14.27 USD and our DCF valuation, WW International Inc (WW) is a buy. buying WW stocks now will result in a potential gain of 3922.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 17.3% | 11.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 382.27 - 1,187.17 | 573.94 |
| Upside | 2578.9% - 8219.3% | 3922.0% |