W

Waystar Holding Corp
NASDAQ:WAY

Watchlist Manager
Waystar Holding Corp
NASDAQ:WAY
Watchlist
Price: 35.4 USD 0.54% Market Closed
Market Cap: 6.8B USD

Intrinsic Value

The intrinsic value of one WAY stock under the Base Case scenario is 34.53 USD. Compared to the current market price of 35.4 USD, Waystar Holding Corp is Overvalued by 2%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WAY Intrinsic Value
34.53 USD
Overvaluation 2%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation History
Waystar Holding Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about WAY?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is WAY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Waystar Holding Corp.

Explain Valuation
Compare WAY to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about WAY?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Waystar Holding Corp

Balance Sheet Decomposition
Waystar Holding Corp

Current Assets 613.6m
Cash & Short-Term Investments 421.1m
Receivables 145.7m
Other Current Assets 46.9m
Non-Current Assets 4.1B
PP&E 59.2m
Intangibles 4B
Other Non-Current Assets 98.6m
Current Liabilities 157.7m
Accounts Payable 51.4m
Accrued Liabilities 47.2m
Other Current Liabilities 59.1m
Non-Current Liabilities 1.4B
Long-Term Debt 1.2B
Other Non-Current Liabilities 141.4m
Efficiency

Free Cash Flow Analysis
Waystar Holding Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Waystar Holding Corp

Revenue
1B USD
Cost of Revenue
-335.1m USD
Gross Profit
704.8m USD
Operating Expenses
-461.3m USD
Operating Income
243.4m USD
Other Expenses
-132.3m USD
Net Income
111.2m USD
Fundamental Scores

WAY Profitability Score
Profitability Due Diligence

Waystar Holding Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
48/100
Profitability
Score

Waystar Holding Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

WAY Solvency Score
Solvency Due Diligence

Waystar Holding Corp's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Average Altman Z-Score
57/100
Solvency
Score

Waystar Holding Corp's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WAY Price Targets Summary
Waystar Holding Corp

Wall Street analysts forecast WAY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WAY is 50.52 USD with a low forecast of 44.44 USD and a high forecast of 56.7 USD.

Lowest
Price Target
44.44 USD
26% Upside
Average
Price Target
50.52 USD
43% Upside
Highest
Price Target
56.7 USD
60% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Waystar Holding Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for WAY is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

WAY Insider Trading
Buy and sell transactions by insiders

WAY News

Other Videos
What is the Intrinsic Value of one WAY stock?

The intrinsic value of one WAY stock under the Base Case scenario is 34.53 USD.

Is WAY stock undervalued or overvalued?

Compared to the current market price of 35.4 USD, Waystar Holding Corp is Overvalued by 2%.

Back to Top