|
Real-time Estimate
Cboe BZX
10:04:58 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 26.46 USD | -0.49% |
|
+15.20% | -18.89% |
| 08-27 | Waystar Reaffirms Long-Term Guidance, Lack of KPIs Disappoints, RBC Says | MT |
| 08-26 | Waystar Holding Corp. - Analyst/Investor Day |
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 | 5,099 | - | - |
| Change | - | -0.8% | -18.63% | - | - |
| Enterprise Value (EV) 1 | 7,379 | 7,677 | 6,275 | 5,991 | 5,637 |
| Change | - | 4.04% | -18.26% | -4.53% | -5.91% |
| P/E | -282x | 53.7x | 30.3x | 25.2x | 21.3x |
| PBR | 2.05x | 1.62x | 1.27x | 1.21x | 1.12x |
| PEG | 5.6x | -0x | 0.7x | 1.2x | 1.2x |
| Capitalization / Revenue | 6.69x | 5.7x | 3.96x | 3.58x | 3.2x |
| EV / Revenue | 7.82x | 6.98x | 4.88x | 4.21x | 3.54x |
| EV / EBITDA | 19.2x | 16.6x | 11.6x | 9.97x | 8.18x |
| EV / EBIT | 37.5x | 17.4x | 12.2x | 10.5x | 8.66x |
| EV / FCF | 27.8x | 27.1x | 21.4x | 15.8x | 13.2x |
| FCF Yield | 3.6% | 3.69% | 4.67% | 6.35% | 7.58% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -0.13 | 0.61 | 0.8784 | 1.056 | 1.247 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 943.5 | 1,099 | 1,286 | 1,423 | 1,592 |
| EBITDA 1 | 383.5 | 462.1 | 541.8 | 601 | 689.1 |
| EBIT 1 | 196.9 | 440.2 | 512.9 | 570.6 | 651.1 |
| Net income 1 | -19.12 | 112.1 | 178.8 | 211.2 | 250.1 |
| Net Debt 1 | 1,062 | 1,412 | 1,177 | 892.4 | 538.2 |
| Reference price 2 | 36.70 | 32.75 | 26.59 | 26.59 | 26.59 |
| Nbr of stocks (in thousands) | 172,108 | 191,317 | 191,748 | - | - |
| Announcement Date | 2/18/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.27x | 4.88x | 11.58x | -.--% | 5.1B | |
| 21.69x | 6.08x | 10.41x | 1.39% | 433B | |
| 26.43x | 5.3x | 16.71x | 1.43% | 248B | |
| 90.51x | 8.81x | 23.58x | -.--% | 145B | |
| -5.38x | 99.85x | 1393.87x | -.--% | 48.48B | |
| 34.88x | 3.28x | 12.08x | 0.2% | 43.13B | |
| 26.38x | 10.51x | 17.17x | -.--% | 21.41B | |
| 32.54x | 2.14x | 19.43x | -.--% | 17.99B | |
| -206.56x | 3.66x | 12.27x | - | 13.37B | |
| 39.32x | 3.43x | 9.36x | -.--% | 13.16B | |
| Average | 9.01x | 14.79x | 152.65x | 0.34% | 98.85B | |
| Weighted average by Cap. | 29.69x | 10.71x | 82.17x | 0.99% |
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
