Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

WEX Inc.

WEXCIK 0001309108

Compare:GPN FOUR JKHY PAYX ADP CPAY

Compare WEX

Intrinsic Value

WEX Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

WEX Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for WEX Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$171.74

Implied equity value $6B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$147.51 – $203.28

Bear

$147.51

Base

$171.74

Bull

$203.28

Model assumptions

Cash flow base

$434M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

4.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$171.74Baseline

Growth +1 pt$184.30+$12.56

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for WEX Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$171.74

Implied equity value $6B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$147.51 – $203.28

Bear

$147.51

Base

$171.74

Bull

$203.28

Model assumptions

Cash flow base

$434M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

4.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$171.74Baseline

Growth +1 pt$184.30+$12.56

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net cash increases equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$6B

Less total debt

− $5B

Plus cash and equivalents

+ $5B

Equity value

After the bridge

$6B

Diluted shares

35,900,000

Fair value / share

$171.74