WW International, Inc. (WW) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+438.5%

$72.10

vs $13.39 price

Levered DCF

-$31.35

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

0.73

Distress zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	0.28×	-0.29×	-5.99×	-1.08×	16.8×	21.98×	21.13×	12.94×
P/B	0.92×	-0.09×	-0.88×	-0.4×	-2.46×	-3.02×	-3.69×	-3.58×
P/S	0.41×	0.13×	0.75×	0.26×	0.93×	1.2×	1.79×	1.91×
EV / EBITDA	0.49×	-7.72×	27.45×	-6.62×	11.65×	11.65×	12.33×	10.17×
Gross margin	71.8%	67.8%	59.5%	59.8%	60.0%	56.4%	55.7%	57.2%
Operating margin	6.5%	10.0%	2.9%	-27.3%	16.2%	15.7%	20.4%	25.7%
Net margin	148.6%	-44.0%	-12.6%	-24.7%	5.5%	5.4%	8.5%	14.8%
Current ratio	1.69×	0.59×	0.87×	1.43×	1.18×	0.88×	0.75×	1.07×
Debt / equity	1.47×	-1.33×	-1.96×	-2.2×	-3.32×	-2.95×	-2.54×	-2.16×
Interest coverage	0.73×	0.72×	0.27×	-3.5×	2.24×	1.75×	2.13×	2.73×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	332.0%	31.0%	14.7%	37.5%	-14.7%	-13.7%	-17.4%	-27.7%
Return on invested capital	5.5%	20.5%	3.3%	-23.4%	14.1%	14.1%	18.5%	29.3%
Return on assets	111.5%	-62.8%	-11.4%	-25.0%	4.7%	5.1%	8.0%	15.8%
Free cash flow yield	-15.9%	-32.6%	-4.4%	14.1%	10.6%	5.2%	5.3%	8.6%
Earnings yield	361.7%	-339.4%	-16.7%	-94.6%	6.0%	4.5%	4.7%	7.7%
Enterprise value	$600.3M	$1.5B	$2.1B	$1.6B	$2.5B	$3.1B	$4.1B	$4.4B
Net debt / EBITDA	0.25×	-7.21×	18.47×	-5.5×	6.38×	5.44×	4.69×	3.49×
Cash conversion cycle (days)	-8	-19	-13	10	15	19	7	6