WEX Inc. (WEX)
Services-Business Services, NEC · Technology · $5.9B
Intrinsic Value (Consensus)
$146.89
Current Price
$169.40
Margin of Safety
-13.3%
13.3% Above Intrinsic Value
Value: $147
Price: $169
Valuation Model Estimates
Current Price: $169.40
DCF (Discounted Cash Flow)
$253.58
Graham Number
$82.34
Earnings Power Value
$82.23
Relative Value (P/E)
$169.40
Dividend Discount Model
Not applicable
—
Consensus Value
$146.89
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.9%
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%.
Key Financials
- EPS (TTM)
- $8.47
- EPS (Forward)
- $9.57
- Book Value
- $35.58
- P/E Ratio
- 20.0
- Forward P/E
- 17.7
- PEG Ratio
- —
- ROE
- 24.6%
- Debt/Equity
- 233%
- Revenue Growth
- -1.2%
- Earnings Growth
- 12.9%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance