Waystar Holding Corp
NASDAQ:WAY
Intrinsic Value
The intrinsic value of one WAY stock under the Base Case scenario is 31.84 USD. Compared to the current market price of 36.45 USD, Waystar Holding Corp is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Waystar Holding Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Waystar Holding Corp
Balance Sheet Decomposition
Waystar Holding Corp
Current Assets | 371m |
Cash & Short-Term Investments | 182.1m |
Receivables | 148.1m |
Other Current Assets | 40.8m |
Non-Current Assets | 4.2B |
PP&E | 57.6m |
Intangibles | 4.1B |
Other Non-Current Assets | 89.4m |
Free Cash Flow Analysis
Waystar Holding Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Waystar Holding Corp
Revenue
|
943.5m
USD
|
Cost of Revenue
|
-315.7m
USD
|
Gross Profit
|
627.8m
USD
|
Operating Expenses
|
-504.1m
USD
|
Operating Income
|
123.7m
USD
|
Other Expenses
|
-142.9m
USD
|
Net Income
|
-19.1m
USD
|
WAY Profitability Score
Profitability Due Diligence
Waystar Holding Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Waystar Holding Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
WAY Solvency Score
Solvency Due Diligence
Waystar Holding Corp's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Waystar Holding Corp's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WAY Price Targets Summary
Waystar Holding Corp
According to Wall Street analysts, the average 1-year price target for WAY is 50.9 USD with a low forecast of 45.45 USD and a high forecast of 57.75 USD.
Dividends
Current shareholder yield for WAY is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one WAY stock under the Base Case scenario is 31.84 USD.
Compared to the current market price of 36.45 USD, Waystar Holding Corp is Overvalued by 13%.