WEWORK.NS$632.20+3.45%

Fair $632.20+0.0%

WEWORK.NS

Real Estate / Real Estate ServicesNSE

$632.20

+21.10 (+3.45%)

Fairly Valued+0.0%Fair Value $632.20Fund rank 28/100 · Data gapFallback financials|

SA 33/D

High Debt

Book/ROE base 3Y

n/d

n/d CAGR · P/B n/d

Book/ROE base 5Y

n/d

n/d base · n/d expected

Precio de entrada

n/d

MOS 100% · confianza 20%

Book/ROE escenarios

weak_data · book/share n/d · quality 100.0/100

Data gap 28/100

Bear 5Yn/dn/d

Base 5Yn/dn/d

Bull 5Yn/dn/d

Return 0/100Downside 20/100Model quality 68/100Data QA 20/100

Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.

Quality + valuation scorecard

SA Score

33/100

Piotroski

n/d

balance/quality

Valuation

50/100

+0.0% upside

5Y CAGR

+0.0%

50/100

Data QA

4/100

SEC 0%

Latest source: unknownPeriods: 1Warnings: 1unknown: 1

No SEC-backed annual rows; valuation uses fallback financial data. Limited financial history; valuation confidence should be treated as provisional. Sector-specific NAV/AFFO model required: REIT/real-estate targets are disabled until FFO/AFFO/NAV/cap-rate data exists. REIT NAV/AFFO valuation requires positive AFFO/share history or TTM AFFO/share; generic FCF remains disabled. Debt-to-Equity ratio is 18.63, above the 2.0 threshold

Thesis & Journal · WEWORK.NSLocal privado en este navegador · WEWORK.NS

Plantilla tipo buy-side: tesis, bull/base/bear, catalizadores, riesgos, kill criteria y fecha de revisión. Esto no gasta GPT-5.5; luego lo usamos como contexto del memo.

Tesis central

Bull caseBase caseBear case

CatalizadoresRiesgos

Kill criteria

Mi valoración / targetReview date

Sin guardar todavía.

Market Cap

$87.6B

P/E

117.5x

↑

EV/EBITDA

8.8x

↓

ROE

25.0%

↑

Gross Margin

99.0%

↑

Debt/Equity

18.63

↑

52-Week Range$632

$420$664

TradingView lightweight chart

WEWORK.NS price, volumen y niveles de valoración

Último $632.20Periodo +0.6%

Fair value: $632.20

Price & Ratios

Absolute Values (Left Axis)

Ratios / Percentages (Right Axis)

Financial statement dashboard

Crecimiento, márgenes y provenance

2026–2026 · 0 años de histórico normalizado

Revenue CAGR

—

FCF CAGR

—

FCF margin

46.6%

FCF / Net income

15.27x

Latest source

Provider fallback

Margin decomposition

Último año: revenue $24.40B · net income $744.3M · FCF $11.37B

2026-FY → 2026-FY

Gross margin

99.0%+0.0% pts

Operating margin

24.8%+0.0% pts

Net margin

3.1%+0.0% pts

FCF margin

46.6%+0.0% pts

Metric	TTM	2026
Income Statement
Revenue	$24.40B	$24.40B
Net Income	$744.3M	$744.3M
EBITDA	$16.22B	$16.22B
EPS	5.40	5.40
Gross Margin	99.0%	99.0%
Operating Margin	24.8%	24.8%
Net Margin	3.1%	3.1%
Balance Sheet
Debt/Equity	18.63	18.63
Current Ratio	0.33	0.33
Cash Flow
Free Cash Flow	$11.37B	$11.37B
Returns
ROE	25.0%	25.0%
Valuation
P/E	117.51	117.51
EV/EBITDA	8.76	8.76
P/B	29.25	29.25

Revenue, Net Income & Free Cash Flow ($B)

Margins (%)

Returns (%)

Leverage & Liquidity

Reverse DCF · market-implied EPS growthterminal P/E 15.0x · COE 10.0%

3Y implied EPS CAGR

118.2%

muy exigente

EPS terminal req.

$56.10

Spread vs growth

n/d

5Y implied EPS CAGR

65.9%

muy exigente

EPS terminal req.

$67.88

Spread vs growth

n/d

10Y implied EPS CAGR

35.1%

muy exigente

EPS terminal req.

$109.32

Spread vs growth

n/d

Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.

Return attribution · available periodreconcilia total +0.6%

Total return

+0.6%

Start / end P/E

n/dx → n/dx

EPS bridge

n/d → 5.40

Residual

+0.6%

EPS growthn/d

Multiple reratingn/d

Dividend+0.0%

Residual / FX / buybacks / cross-term+0.6%

EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.