ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Wix.com (WIX) — Valuation ModelColor Legend
2
Input Cells — editable parameters
3
Actuals — historical period cells
4
Estimates — forecast period cells
5
Scenario ComparisonBear CaseBase CaseBull Case
6
Implied Total Revenue CAGR (5Y)2.2%11.5%16.8%
7
Implied Total FCF CAGR (5Y)(21.9%)8.5%14.0%
8
Implied FCF/Share CAGR (5Y)(17.9%)17.3%25.9%
9
5Y Avg Consolidated FCF Margin13.0%22.6%24.9%
10
Base 44 % of Revenue (2030E)10.1%22.1%29.4%
11
Weighted Avg Exit Multiple6.6x9.7x15.2x
12
Fair Value (No MOS)$16.93$148.75$331.20
13
Fair Value (with MOS)$12.70$119.00$264.96
14
Upside vs Current Price(69.2%)170.5%502.2%
15
5Y IRR from Current Price(21.0%)22.0%43.2%
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100