The Discounted Cash Flow (DCF) valuation of WW International Inc (WW) is (7,011.30) USD. With the latest stock price at 37.00 USD, the upside of WW International Inc based on DCF is -19049.5%.
Based on the latest price of 37.00 USD and our DCF valuation, WW International Inc (WW) is a sell. selling WW stocks now will result in a potential gain of 19049.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 12.9% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (32,437.27) - (5,086.20) | (7,011.30) |
| Upside | -87768.3% - -13846.5% | -19049.5% |