Ww INTERNATIONAL, Inc. (WW) intrinsic value & 10-year financials
Ww INTERNATIONAL, Inc. (WW) has no Graham intrinsic value right now because the formula needs positive earnings.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $13.04
- Market cap
- $1.0B
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- -7.6%
- ROIC (10-yr avg)
- 17.6%
- Free cash flow (FY2025)
- —
WW 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | — | — | — | — | — |
| FY2024 | $785.9M | -$345.7M | -$4.34 | -$17.6M | -30.1% | -51.5% |
| FY2023 | $889.6M | -$112.3M | -$1.46 | $4.2M | 2.5% | 3.0% |
| FY2022 | $1.2B | $66.9M | $0.95 | $154.8M | 16.2% | 19.5% |
| FY2021 | $1.4B | $75.1M | $1.07 | $114.5M | 15.7% | 20.5% |
| FY2019 | $1.4B | $119.6M | $1.72 | $165.2M | 20.4% | 29.7% |
| FY2018 | $1.5B | $223.7M | $3.19 | $276.5M | 25.7% | 50.0% |
| FY2017 | $1.3B | $163.5M | $2.40 | $208.5M | 20.5% | 37.9% |
| FY2016 | $1.2B | $67.7M | $1.03 | $113.5M | 17.2% | 23.8% |
| FY2015 | $1.5B | $98.6M | $1.74 | $222.5M | 18.5% | 25.6% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
WW INTERNATIONAL, INC. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
WW INTERNATIONAL, INC. has earned high returns on invested capital, averaging 17.6% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
WW INTERNATIONAL, INC. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, WW INTERNATIONAL, INC. is modeled at -7.6% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-5.51 per share.