What is the intrinsic value of WW?
As of 2025-09-18, the Intrinsic Value of WW International Inc (WW) is
549.70 USD. This WW valuation is based on the model Peter Lynch Fair Value.
With the current market price of 30.55 USD, the upside of WW International Inc is
1,699.33%.
Is WW undervalued or overvalued?
Based on its market price of 30.55 USD and our intrinsic valuation, WW International Inc (WW) is undervalued by 1,699.33%.
549.70 USD
Intrinsic Value
WW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,057.99) - (180.94) |
(298.79) |
-1078.0% |
| DCF (Growth 10y) |
(170.89) - (1,642.25) |
(265.48) |
-969.0% |
| DCF (EBITDA 5y) |
(176.34) - (238.70) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(168.56) - (253.00) |
(1,234.50) |
-123450.0% |
| Fair Value |
549.70 - 549.70 |
549.70 |
1,699.33% |
| P/E |
1,352.25 - 2,115.23 |
1,761.77 |
5666.8% |
| EV/EBITDA |
104.99 - 153.59 |
134.10 |
339.0% |
| EPV |
50.06 - 143.66 |
96.86 |
217.1% |
| DDM - Stable |
826.65 - 2,930.06 |
1,878.36 |
6048.5% |
| DDM - Multi |
(180.36) - (514.13) |
(269.05) |
-980.7% |
WW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
305.19 |
| Beta |
0.03 |
| Outstanding shares (mil) |
9.99 |
| Enterprise Value (mil) |
618.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.34% |
| Cost of Debt |
10.82% |
| WACC |
8.83% |