investorscraft@gmail.com

Intrinsic ValueWix.com Ltd. (WIX)

Previous Close$86.84
Intrinsic Value
Upside potential
Previous Close
$86.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wix.com Ltd. operates as a leading cloud-based web development platform, enabling businesses and individuals to create, manage, and scale digital presences with minimal technical expertise. The company primarily generates revenue through subscription-based premium plans, which offer advanced features such as e-commerce tools, domain hosting, and business solutions. Wix serves a diverse global customer base, ranging from small businesses to enterprises, and competes in the highly fragmented website builder market against players like Squarespace and Shopify. Its freemium model attracts users with a free tier, converting them into paying customers through upselling premium services. The platform’s drag-and-drop interface, extensive app market, and AI-driven design tools differentiate it from competitors, reinforcing its position as a user-friendly solution for SMBs. Wix has also expanded into vertical-specific offerings, such as Wix Restaurants and Wix Hotels, catering to niche markets. The company’s focus on innovation, coupled with strategic partnerships and acquisitions, strengthens its ecosystem and enhances customer retention. Despite intense competition, Wix maintains a strong brand presence and continues to capture market share by addressing the growing demand for DIY website solutions in an increasingly digital economy.

Revenue Profitability And Efficiency

Wix reported revenue of $1.76 billion for FY 2024, reflecting steady growth driven by its subscription-based model. Net income stood at $138.3 million, with diluted EPS of $2.31, indicating improved profitability. Operating cash flow was robust at $497.4 million, supported by high-margin recurring revenue streams. Capital expenditures were modest at $17.8 million, underscoring the asset-light nature of its SaaS business and efficient capital deployment.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with operating cash flow significantly exceeding net income, highlighting effective working capital management. Wix’s capital efficiency is evident in its low capex requirements relative to revenue, allowing for reinvestment in product innovation and marketing. Its scalable platform enables margin expansion as revenue grows, further enhancing return on invested capital over time.

Balance Sheet And Financial Health

Wix maintains a solid balance sheet with $660.9 million in cash and equivalents, providing liquidity for growth initiatives. Total debt of $969.9 million reflects strategic leverage, likely used for acquisitions or share repurchases. The company’s financial health is stable, with sufficient cash flow to service debt and fund operations, though investors should monitor leverage ratios amid rising interest rates.

Growth Trends And Dividend Policy

Wix has consistently grown revenue through subscriber acquisition and retention, with a focus on expanding its premium offerings. The company does not pay dividends, opting instead to reinvest cash flow into growth opportunities, including AI-driven product enhancements and international expansion. This aligns with its strategy to capture long-term market share in the evolving digital presence landscape.

Valuation And Market Expectations

The market values Wix at a premium relative to traditional software firms, reflecting its high-growth potential and recurring revenue model. Investors likely anticipate sustained top-line expansion and margin improvement as the company scales. However, competition and macroeconomic pressures on SMB spending could influence future valuation multiples.

Strategic Advantages And Outlook

Wix’s competitive edge lies in its intuitive platform, extensive ecosystem, and focus on SMBs, which represent a vast addressable market. Strategic investments in AI and vertical-specific solutions position it for sustained growth. The outlook remains positive, though execution risks and competitive dynamics warrant close monitoring. Long-term success hinges on maintaining innovation leadership and converting free users into paying customers.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount