Waystar Holding Corp. (WAY)
Services-Computer Integrated Systems Design · Technology · $3.5B
Intrinsic Value (Consensus)
$14.10
Current Price
$18.38
Margin of Safety
-23.3%
23.3% Above Intrinsic Value
Value: $14
Price: $18
Valuation Model Estimates
Current Price: $18.38
DCF (Discounted Cash Flow)
$21.61
Graham Number
$16.67
Earnings Power Value
$5.92
Relative Value (P/E)
$12.20
Dividend Discount Model
Not applicable
—
Consensus Value
$14.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
12/25
Strength
22/25
Valuation
9/25
Growth
13/25
Key Financials
- EPS (TTM)
- $0.61
- EPS (Forward)
- $0.64
- Book Value
- $20.24
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 2.9%
- Debt/Equity
- 38%
- Revenue Growth
- 16.5%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance