Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Retail
/
Warby Parker
WRBY
Warby Parker
Retail Expansion And AI Personalization Will Redefine Vision Care
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 13 Analysts
Published
27 May 25
Updated
24 Jul 25
6
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
US$22.69
7.9% overvalued
intrinsic discount
24 Jul
US$24.49
Loading
1Y
63.2%
7D
1.7%
Author's Valuation
US$22.7
7.9% overvalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
US$22.7
7.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-203m
1b
2019
2021
2023
2025
2027
2028
Revenue US$1.2b
Earnings US$67.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
13.28%
Specialty Stores revenue growth rate
0.30%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.86%
Calculation
US$67.41m
Earnings '28
x
53.15x
PE Ratio '28
=
US$3.58b
Market Cap '28
US$3.58b
Market Cap '28
/
126.24m
No. shares '28
=
US$28.38
Share Price '28
US$28.38
Share Price '28
Discounted to 2025 @ 7.81% p.a.
=
US$22.65
Fair Value '25