WW INTERNATIONAL, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.52 USD | -3.80% |
|
-16.02% | -82.63% |
| May. 02 | Transcript : WW International, Inc., Q1 2024 Earnings Call, May 02, 2024 | |
| May. 02 | WW International, Inc. Reports Earnings Results for the First Quarter Ended March 30, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,451 | 1,705 | 1,171 | 272.2 | 692 | 120.5 | - | - |
| Enterprise Value (EV) 1 | 3,845 | 3,025 | 2,435 | 1,516 | 2,009 | 1,510 | 1,493 | 1,512 |
| P/E ratio | 21.2 x | 23.4 x | 17.6 x | -1.08 x | -5.99 x | -0.38 x | 6.57 x | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.73 x | 1.24 x | 0.97 x | 0.26 x | 0.78 x | 0.14 x | 0.13 x | 0.12 x |
| EV / Revenue | 2.72 x | 2.2 x | 2.01 x | 1.46 x | 2.26 x | 1.79 x | 1.59 x | 1.45 x |
| EV / EBITDA | 11.6 x | 10 x | 9.35 x | 7.81 x | 14.9 x | 9.87 x | 8.24 x | 7.94 x |
| EV / FCF | 23.3 x | 26.4 x | 20.4 x | 39.5 x | -67.8 x | -2,509 x | 27.2 x | - |
| FCF Yield | 4.3% | 3.78% | 4.91% | 2.53% | -1.47% | -0.04% | 3.67% | - |
| Price to Book | -3.58 x | -3.1 x | -2.57 x | -0.4 x | -2.08 x | -0.12 x | -0.12 x | -0.12 x |
| Nbr of stocks (in thousands) | 67,322 | 68,094 | 70,021 | 70,527 | 79,081 | 79,275 | - | - |
| Reference price 2 | 36.41 | 25.04 | 16.72 | 3.860 | 8.750 | 1.520 | 1.520 | 1.520 |
| Announcement Date | 2/25/20 | 2/25/21 | 3/1/22 | 3/6/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,413 | 1,378 | 1,212 | 1,041 | 889.6 | 845.3 | 939.9 | 1,041 |
| EBITDA 1 | 331.4 | 302.6 | 260.3 | 194.1 | 135.1 | 153 | 181.1 | 190.5 |
| EBIT 1 | 288 | 285.6 | 216.2 | 153.5 | 89.48 | 105 | 146.3 | 161.6 |
| Operating Margin | 20.38% | 20.72% | 17.83% | 14.75% | 10.06% | 12.42% | 15.57% | 15.53% |
| Earnings before Tax (EBT) 1 | 151 | 92.5 | 76.66 | -365.8 | -73.63 | -275.1 | 36.72 | - |
| Net income 1 | 119.6 | 75.08 | 66.89 | -251.4 | -112.3 | -317.8 | 28.23 | - |
| Net margin | 8.46% | 5.45% | 5.52% | -24.15% | -12.62% | -37.6% | 3% | - |
| EPS 2 | 1.720 | 1.070 | 0.9500 | -3.580 | -1.460 | -4.045 | 0.2313 | - |
| Free Cash Flow 1 | 165.2 | 114.4 | 119.6 | 38.39 | -29.62 | -0.602 | 54.81 | - |
| FCF margin | 11.69% | 8.3% | 9.87% | 3.69% | -3.33% | -0.07% | 5.83% | - |
| FCF Conversion (EBITDA) | 49.85% | 37.82% | 45.95% | 19.78% | - | - | 30.27% | - |
| FCF Conversion (Net income) | 138.13% | 152.44% | 178.84% | - | - | - | 194.16% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/25/20 | 2/25/21 | 3/1/22 | 3/6/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 275.8 | 297.8 | 269.5 | 249.7 | 223.9 | 241.9 | 226.8 | 214.9 | 206 | 206.5 | 208.9 | 215.1 | 214.7 | 226.8 | 231.2 |
| EBITDA 1 | 65.19 | 19.53 | 67.36 | 71.07 | 36.18 | 4.68 | 46.3 | 49.2 | 31.15 | 8.803 | 38.6 | 55.31 | 53.27 | 9.341 | 48.67 |
| EBIT 1 | 54.6 | 9.119 | 58.34 | 61.87 | 24.2 | -5.924 | 33.85 | 36.58 | 21.25 | -5.607 | 28.3 | 41.47 | 40.27 | -1.149 | 43.68 |
| Operating Margin | 19.8% | 3.06% | 21.65% | 24.78% | 10.81% | -2.45% | 14.92% | 17.03% | 10.32% | -2.71% | 13.55% | 19.28% | 18.76% | -0.51% | 18.89% |
| Earnings before Tax (EBT) 1 | 33.21 | -10.04 | -7.502 | -276.8 | -71.45 | -51.1 | 2.762 | 5.284 | -30.58 | -292.5 | -5.114 | 11.85 | 14.16 | -25.94 | 15.47 |
| Net income 1 | 29.93 | -8.243 | -4.623 | -206 | -32.5 | -118.7 | 50.83 | 43.73 | -88.14 | -347.9 | -1.014 | 12.55 | 18.59 | -20.16 | 11.99 |
| Net margin | 10.85% | -2.77% | -1.72% | -82.51% | -14.51% | -49.06% | 22.41% | 20.35% | -42.79% | -168.44% | -0.49% | 5.83% | 8.66% | -8.89% | 5.18% |
| EPS 2 | 0.4200 | -0.1200 | -0.0700 | -2.930 | -0.4600 | -1.680 | 0.6500 | 0.5400 | -1.110 | -4.390 | 0.0300 | 0.1993 | 0.1163 | -0.2220 | 0.1193 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/1/22 | 5/5/22 | 8/4/22 | 11/3/22 | 3/6/23 | 5/4/23 | 8/3/23 | 11/2/23 | 2/28/24 | 5/2/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,393 | 1,320 | 1,264 | 1,244 | 1,317 | 1,390 | 1,372 | 1,392 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.205 x | 4.362 x | 4.856 x | 6.407 x | 9.752 x | 9.086 x | 7.579 x | 7.306 x |
| Free Cash Flow 1 | 165 | 114 | 120 | 38.4 | -29.6 | -0.6 | 54.8 | - |
| ROE (net income / shareholders' equity) | - | -19.3% | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | 8.21% | 5.04% | 4.6% | -20.5% | - | - | - | - |
| Assets 1 | 1,456 | 1,490 | 1,455 | 1,229 | - | - | - | - |
| Book Value Per Share 2 | -10.20 | -8.080 | -6.510 | -9.690 | -4.210 | -12.90 | -13.00 | -12.30 |
| Cash Flow per Share | 2.620 | - | 2.220 | - | - | - | - | - |
| Capex 1 | 17.2 | 21.5 | 2.45 | 2.07 | 2.49 | 2.99 | 3.25 | - |
| Capex / Sales | 1.21% | 1.56% | 0.2% | 0.2% | 0.28% | 0.35% | 0.35% | - |
| Announcement Date | 2/25/20 | 2/25/21 | 3/1/22 | 3/6/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
1.52
USD
Average target price
5.017
USD
Spread / Average Target
+230.04%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -82.63% | 120M | |
| +4.95% | 10.46B | |
| -0.09% | 2.74B | |
| -21.30% | 2.17B | |
| +2.97% | 2.04B | |
| -43.19% | 1.58B | |
| +5.91% | 1.09B | |
| +100.00% | 1.04B | |
| -17.34% | 931M | |
| -0.36% | 737M |
- Stock Market
- Equities
- WW Stock
- Financials WW International, Inc.
