WW
WW International Inc
Price:  
0.71 
USD
Volume:  
50,208,504.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WW Intrinsic Value

-6,506.90 %
Upside

What is the intrinsic value of WW?

As of 2025-05-06, the Intrinsic Value of WW International Inc (WW) is (45.52) USD. This WW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.71 USD, the upside of WW International Inc is -6,506.90%.

The range of the Intrinsic Value is (259.44) - (33.13) USD

Is WW undervalued or overvalued?

Based on its market price of 0.71 USD and our intrinsic valuation, WW International Inc (WW) is overvalued by 6,506.90%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.71 USD
Stock Price
(45.52) USD
Intrinsic Value
Intrinsic Value Details

WW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (259.44) - (33.13) (45.52) -6506.9%
DCF (Growth 10y) (32.41) - (214.62) (42.67) -6105.5%
DCF (EBITDA 5y) (34.78) - (42.77) (1,234.50) -123450.0%
DCF (EBITDA 10y) (33.37) - (44.47) (1,234.50) -123450.0%
Fair Value -21.54 - -21.54 -21.54 -3,131.16%
P/E (67.02) - (68.05) (64.39) -9163.2%
EV/EBITDA 0.50 - 3.48 1.81 154.8%
EPV (7.55) - 4.80 (1.37) -293.3%
DDM - Stable (9.65) - (21.84) (15.75) -2316.2%
DDM - Multi (3.91) - (7.97) (5.35) -852.6%

WW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 57.02
Beta 2.73
Outstanding shares (mil) 80.26
Enterprise Value (mil) 1,434.64
Market risk premium 4.60%
Cost of Equity 28.49%
Cost of Debt 10.82%
WACC 9.13%