|
Market Closed -
Nasdaq
16:00:00 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 27.99 USD | +2.30% |
|
+4.91% | -14.53% |
| 09-23 | Hellman & Friedman explores sale of Applied Systems at up to $10 billion, sources say | RE |
| 09-16 | Barclays Downgrades Waystar to Equalweight From Overweight | MT |
Company Valuation: Waystar Holding Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 6,316 | 6,266 | 5,246 | - | - |
| Change | - | -0.8% | -16.27% | - | - |
| Enterprise Value (EV) 1 | 7,379 | 7,677 | 6,423 | 6,139 | 5,784 |
| Change | - | 4.04% | -16.34% | -4.42% | -5.77% |
| P/E | -282x | 53.7x | 31.9x | 26.5x | 22.4x |
| PBR | 2.05x | 1.62x | 1.33x | 1.27x | 1.18x |
| PEG | 5.6x | -0x | 0.7x | 1.3x | 1.2x |
| Capitalization / Revenue | 6.69x | 5.7x | 4.08x | 3.69x | 3.28x |
| EV / Revenue | 7.82x | 6.98x | 4.99x | 4.31x | 3.61x |
| EV / EBITDA | 19.2x | 16.6x | 11.9x | 10.2x | 8.34x |
| EV / EBIT | 37.5x | 17.4x | 12.5x | 10.8x | 8.87x |
| EV / FCF | 27.8x | 27.1x | 21.6x | 16.2x | 13.7x |
| FCF Yield | 3.6% | 3.69% | 4.62% | 6.16% | 7.32% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -0.13 | 0.61 | 0.8784 | 1.056 | 1.247 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 943.5 | 1,099 | 1,286 | 1,424 | 1,601 |
| EBITDA 1 | 383.5 | 462.1 | 541.7 | 600.7 | 693.8 |
| EBIT 1 | 196.9 | 440.2 | 512.6 | 570.1 | 652.1 |
| Net income 1 | -19.12 | 112.1 | 180.1 | 213.1 | 257.3 |
| Net Debt 1 | 1,062 | 1,412 | 1,177 | 892.4 | 538.2 |
| Reference price 2 | 36.70 | 32.75 | 27.99 | 27.99 | 27.99 |
| Nbr of stocks (in thousands) | 172,108 | 191,317 | 191,748 | - | - |
| Announcement Date | 2/18/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.15x | 4.99x | 11.86x | -.--% | 5.25B | |
| 26.83x | 9.91x | 16.18x | 0.73% | 3,928B | |
| 119.93x | 52.98x | 86.28x | -.--% | 447B | |
| 19.3x | 5.59x | 9.74x | 1.56% | 389B | |
| 216.99x | 19.31x | 56.52x | -.--% | 280B | |
| 28.38x | 5.66x | 17.83x | 1.34% | 259B | |
| 2273.9x | 37.98x | 124.23x | -.--% | 233B | |
| 90.05x | 8.93x | 23.9x | -.--% | 147B | |
| 54.82x | 14.71x | 38.75x | -.--% | 124B | |
| 13.44x | 3.57x | 7.47x | -.--% | 95.43B | |
| Average | 287.48x | 16.36x | 39.28x | 0.36% | 590.76B | |
| Weighted average by Cap. | 133.15x | 14.22x | 27.83x | 0.65% |
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
