Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
WS11 WillScot Holdings Corp
WillScot Holdings Corp banner

WillScot Holdings Corp
SWB:WS11

Watchlist Manager
WillScot Holdings Corp Logo
WillScot Holdings Corp
SWB:WS11
Watchlist
Price: 22.8 EUR 4.59% Market Closed
Market Cap: €809.3m
Write Note Create Alert

DCF Value

The DCF Value for WillScot Holdings Corp (WS11) under the Base Case is EUR. Compared with the current market price of 22.8 EUR, the stock appears .

Key assumptions
WS11 DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 3.3%
Operating Margin 22%30.8%
Cash Flow Conversion 74%
Forecast Period 7 years
Model Settings
Template via FCFF
Discount Rate 7.9%
Exit Multiple 2.7x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue WS11 Research

Summary
WS11 intrinsic value, competitors valuation, and company profile.
DCF Valuation
WS11 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WS11 stock valuation using valuation multiples.
Wall St Estimates
WS11 price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WS11 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other WillScot Holdings Corp listings:
F • EUR
WS11
 NASDAQ • USD
WSC