WW International Inc
NASDAQ:WW

Watchlist Manager
WW International Inc Logo
WW International Inc
NASDAQ:WW
Watchlist
Price: 22.23 USD -7.07% Market Closed
Market Cap: 222.1m USD

Relative Value

The Relative Value of one WW stock under the Base Case scenario is 120.44 USD. Compared to the current market price of 22.23 USD, WW International Inc is Undervalued by 82%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WW Relative Value
Base Case
120.44 USD
Undervaluation 82%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

WW Competitors Multiples
WW International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
WW International Inc
NASDAQ:WW
222m USD 0.3 0.2 3.3 4.9
AU
Slater & Gordon Ltd
ASX:SGH
18.8B AUD 1.8 36 17.3 17.3
US
Service Corporation International
NYSE:SCI
11.5B USD 2.7 21.6 12.2 16.4
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
ADT Inc
NYSE:ADT
6.5B USD 1.3 10.2 5.2 10.7
US
H & R Block Inc
NYSE:HRB
5.1B USD 1.3 8.4 6.7 7.6
US
StubHub Holdings Inc
NYSE:STUB
5B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4.2B USD 2.1 16.1 9.6 11.4
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2B USD 2.2 27.8 19.8 25.7
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
IN
Urban Company Ltd
NSE:URBANCO
179.6B INR 15.7 74.9 -580.2 -255.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
WW International Inc
NASDAQ:WW
Average EV/EBITDA: 88.5
3.3
-3%
N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.3
21%
0.8
US
Service Corporation International
NYSE:SCI
12.2
5%
2.4
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
6.7
7%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.6
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
19.8
14%
1.4
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -580.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
WW International Inc
NASDAQ:WW
Average EV/EBIT: 92.3
4.9
2%
2.5
AU
Slater & Gordon Ltd
ASX:SGH
17.3
11%
1.6
US
Service Corporation International
NYSE:SCI
16.4
5%
3.3
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
ADT Inc
NYSE:ADT
10.7
7%
1.5
US
H & R Block Inc
NYSE:HRB
7.6
8%
0.9
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
11.4
10%
1.1
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
25.7
14%
1.8
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -255.8 N/A N/A