|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.63 USD | -0.90% |
|
-9.15% | -43.91% |
| 05-19 | Waystar Holding Corp. authorizes a Buyback Plan. | CI |
| 05-19 | Waystar Holding Corp. announces an Equity Buyback for $200 million worth of its shares. | CI |
Company Valuation: Waystar Holding Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 6,316 | 6,266 | 3,606 | - | - |
| Change | - | -0.8% | -42.45% | - | - |
| Enterprise Value (EV) 1 | 7,379 | 7,677 | 4,715 | 4,373 | 3,993 |
| Change | - | 4.04% | -38.59% | -7.26% | -8.69% |
| P/E Ratio | -282x | 53.7x | 21.1x | 17.9x | 14.9x |
| PBR | 2.05x | 1.62x | 0.88x | 0.83x | 0.77x |
| PEG | 5.6x | -0x | 0.5x | 1x | 0.7x |
| Capitalization / Revenue | 6.69x | 5.7x | 2.81x | 2.54x | 2.26x |
| EV / Revenue | 7.82x | 6.98x | 3.67x | 3.07x | 2.51x |
| EV / EBITDA | 19.2x | 16.6x | 8.77x | 7.28x | 5.75x |
| EV / EBIT | 37.5x | 23.9x | 9.75x | 8.1x | 6.59x |
| EV / FCF | 27.8x | 27.1x | 13.6x | 10.8x | 9.53x |
| FCF Yield | 3.6% | 3.69% | 7.36% | 9.27% | 10.5% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -0.13 | 0.61 | 0.8919 | 1.052 | 1.262 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 943.5 | 1,099 | 1,285 | 1,422 | 1,592 |
| EBITDA 1 | 383.5 | 462.1 | 537.9 | 601 | 693.9 |
| EBIT 1 | 196.9 | 321.6 | 483.6 | 540.1 | 605.4 |
| Net income 1 | -19.12 | 112.1 | 189.6 | 233.7 | 255.5 |
| Net Debt 1 | 1,062 | 1,412 | 1,109 | 766.6 | 386.4 |
| Reference price 2 | 36.70 | 32.75 | 18.80 | 18.80 | 18.80 |
| Nbr of stocks (in thousands) | 172,108 | 191,317 | 191,813 | - | - |
| Announcement Date | 2/18/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.08x | 3.67x | 8.77x | -.--% | 3.61B | |
| 34.63x | 10.16x | 18.82x | 0.95% | 579B | |
| 20.96x | 4.16x | 12.69x | 1.8% | 202B | |
| 53.31x | 6.32x | 17.39x | -.--% | 109B | |
| 38.03x | 3.59x | 12.92x | 0.18% | 47.83B | |
| 5.17x | 94.85x | 1112.93x | -.--% | 40.56B | |
| 32.16x | 12.52x | 20.41x | -.--% | 28.3B | |
| 27.35x | 1.61x | 14.74x | -.--% | 14.09B | |
| 22.53x | 3.23x | 10.88x | - | 11.8B | |
| 66.05x | 6.31x | 27.01x | -.--% | 9.71B | |
| Average | 32.13x | 14.64x | 125.66x | 0.33% | 104.6B | |
| Weighted average by Cap. | 32.90x | 11.39x | 59.58x | 0.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WAY Stock
- Valuation Waystar Holding Corp.
Select your edition
All financial news and data tailored to specific country editions
