Tearsheet

WW International (WW)

Market Price (10/20/2025): $26.88 | Market Cap: $2.2 Bil
Sector: Consumer Discretionary | Industry: Specialized Consumer Services

WW International (WW)

Market Price (10/20/2025): $26.88
Market Cap: $2.2 Bil
Sector: Consumer Discretionary
Industry: Specialized Consumer Services

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow

Weak revenue growth
is -11%, is -13%, is -12%

0	Weak revenue growth Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -11%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -13%, Rev Chg QQuarterly Revenue Change % is -12%

Market Valuation & Key Metrics

Valuation
Key Metrics

	10/20/25	2024	2023	2022	2021
Share Price CYE	$26.88
Market Cap CYE ($ Bil)	2.2	-	-	-	-
Total Debt ($ Bil)	0.5	1.5	1.5	1.5	1.5
Total Cash ($ Bil)	0.2	0.1	0.1	0.2	0.2
Enterprise Value ($ Bil)	2.5
Valuation Ratios
P/S TTM	0.0	0.0	0.0	0.0	0.0
P/EBIT TTM	0.0	0.0	0.0	0.0	0.0
P/E TTM	0.0	0.0	0.0	0.0	0.0
Sector Ratios
P/S TTM (Sector)	0.8	0.8	0.9	0.8	1.3
P/EBIT TTM (Sector)	6.9	6.8	7.0	5.6	7.5
P/E TTM (Sector)	9.0	7.7	9.0	7.4	9.2

	10/20/25	2024	2023
Share Price CYE	$26.88
Market Cap CYE ($ Bil)	2.2	-	-
Total Debt ($ Bil)	0.5	1.5	1.5
Total Cash ($ Bil)	0.2	0.1	0.1
Enterprise Value ($ Bil)	2.5
Valuation Ratios
P/S TTM	0.0	0.0	0.0
P/EBIT TTM	0.0	0.0	0.0
P/E TTM	0.0	0.0	0.0
Sector Ratios
P/S TTM (Sector)	0.8	0.8	0.9
P/EBIT TTM (Sector)	6.9	6.8	7.0
P/E TTM (Sector)	9.0	7.7	9.0

null

WW Stock

Return (1M):

Return vs. Risk

Price Returns Compared

	2020	2021	2022	2023	2024	2025	Total [1]
Returns
WW Return	-	-	-	-	-	-	0%
Peers Return	75%	5%	-35%	14%	34%	-15%	55%
S&P 500 Return	16%	27%	-19%	24%	23%	13%	106%
Monthly Win Rates [3]
WW Win Rate	-	-	-	-	-	0%
Peers Win Rate	45%	38%	32%	47%	53%	49%
S&P 500 Win Rate	58%	75%	42%	67%	75%	67%
Max Drawdowns [4]
WW Max Drawdown	-	-	-	-	-	-
Peers Max Drawdown	-48%	-21%	-45%	-15%	-15%	-39%
S&P 500 Max Drawdown	-31%	-1%	-25%	-1%	-2%	-15%

[1] Cumulative total returns since the beginning of 2020
[2] Peers: PTON, OSW, CSV, MG, CLIK. See WW Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 10/17/2025 (YTD)

Downturns Compared

WW has limited trading history. Below is the Consumer Discretionary sector ETF (XLY) in its place.

Unique Key	Event	XLY	S&P 500
2022 Inflation Shock	2022 Inflation Shock
2022 Inflation Shock% Loss	% Loss	-40.3%	-25.4%
2022 Inflation Shock% Gain to Breakeven	% Gain to Breakeven	67.4%	34.1%
2022 Inflation ShockTime to Breakeven	Time to Breakeven	680 days	464 days
2020 Covid Pandemic	2020 Covid Pandemic
2020 Covid Pandemic% Loss	% Loss	-33.9%	-33.9%
2020 Covid Pandemic% Gain to Breakeven	% Gain to Breakeven	51.3%	51.3%
2020 Covid PandemicTime to Breakeven	Time to Breakeven	82 days	148 days
2018 Correction	2018 Correction
2018 Correction% Loss	% Loss	-21.9%	-19.8%
2018 Correction% Gain to Breakeven	% Gain to Breakeven	28.1%	24.7%
2018 CorrectionTime to Breakeven	Time to Breakeven	105 days	120 days
2008 Global Financial Crisis	2008 Global Financial Crisis
2008 Global Financial Crisis% Loss	% Loss	-60.1%	-56.8%
2008 Global Financial Crisis% Gain to Breakeven	% Gain to Breakeven	150.8%	131.3%
2008 Global Financial CrisisTime to Breakeven	Time to Breakeven	779 days	1480 days

How Low Can It Go?

SPDR Select Sector Fund's stock fell -40.3% during the 2022 Inflation Shock from a high on 11/19/2021. A -40.3% loss requires a 67.4% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

Better Bets than WW International (WW)

	WW	Better Performance than WW
Metric	Value	Industry (Specialized Consumer Services)
Rev Chg LTM	-10.7%	DASH (23.8%), SCI (2.6%), HRB (4.2%), BFAM (9.2%), FTDR (8.7%)
Rev Chg 3Y Avg	-13.2%	DASH (28.4%), SCI (0.6%), HRB (2.8%), BFAM (14.3%), FTDR (6.0%)
Op Mgn LTM	13.9%	SCI (22.8%), HRB (22.0%), FTDR (19.5%), MCW (19.5%), CSV (23.2%)

	WW	Better Performance than WW
Metric	Value	Sector (Consumer Discretionary)
Rev Chg LTM	-10.7%	AMZN (10.9%), TSLA (-2.7%), HD (8.5%), BABA (5.3%), TM (4.5%)
Rev Chg 3Y Avg	-13.2%	AMZN (11.3%), TSLA (12.9%), HD (2.2%), BABA (5.5%), TM (15.2%)
Op Mgn LTM	13.9%	BABA (14.6%), MCD (46.1%), BKNG (32.8%), ORLY (19.2%), RCL (26.4%)

	WW	Better Performance than WW
Metric	Value	All Other Sectors
Rev Chg LTM	-10.7%	NVDA (71.6%), MSFT (14.9%), AAPL (6.0%), GOOGL (13.1%), META (19.4%)
Rev Chg 3Y Avg	-13.2%	NVDA (92.0%), MSFT (12.5%), AAPL (1.8%), GOOGL (10.2%), META (13.0%)
Op Mgn LTM	13.9%	NVDA (58.1%), MSFT (45.6%), AAPL (31.9%), GOOGL (32.7%), META (42.9%)

		Best Bets In Consumer Discretionary Sector
	WW	ABNB	BKNG	MCD	LOPE	PRDO	ALSN	CROX	GRMN	WH	YUM
What You Pay
P/E	�	29.5	34.2	26.2	25.0	15.2	8.9	19.6	30.6	18.0	28.3
P/EBIT	�	29.7	21.1	18.2	19.6	11.1	6.7	17.1	27.3	10.6	16.5
What You Get
Rev Chg Q	-12.4%	12.7%	16.0%	5.4%	8.8%	26.6%	-0.2%	3.4%	20.4%	8.2%	9.6%
Rev Chg LTM	-10.7%	10.2%	11.7%	1.2%	6.5%	6.3%	2.7%	2.0%	19.6%	3.9%	11.3%
Rev Chg 3Y Avg	-13.2%	16.3%	19.9%	3.4%	5.8%	1.7%	8.0%	14.5%	11.0%	-3.2%	5.9%
FCF/Rev 3Y Avg	�	40.5%	34.6%	27.2%	22.6%	21.0%	20.9%	19.8%	19.4%	19.4%	19.0%

[1] Choosing top 10 best bets from each sector quarterly is an alpha producing strategy vs sector benchmark
[2] Historical annualized return of 14%, alpha of 2.9%, and sharpe of 0.61

Latest Trefis Analyses

	Title	Topic	Date
0	DASHBOARDS
1	WW International Earnings Notes
2	WW International Market Price	Market Price
3	WW International (WW) Stock: 32% of days in last 3 months had 1% or greater fluctuation
4	Day 5 of Loss Streak for WW International Stock with -31% Return (vs. -3.1% YTD) [1/15/2025]	Notification
5	Day 11 of Loss Streak for WW International Stock with -58% Return (vs. -91% YTD) [10/25/2024]	Notification
6	Day 10 of Loss Streak for WW International Stock with -58% Return (vs. -91% YTD) [10/24/2024]	Notification
7	Day 9 of Loss Streak for WW International Stock with -39% Return (vs. -86% YTD) [10/23/2024]	Notification
8	Day 7 of Loss Streak for WW International Stock with -58% Return (vs. -91% YTD) [10/21/2024]	Notification
9	Day 7 of Loss Streak for WW International Stock with -33% Return (vs. -85% YTD) [10/20/2024]	Notification
10	Day 7 of Loss Streak for WW International Stock with -33% Return (vs. -85% YTD) [10/19/2024]	Notification
11	ARTICLES
12	Down 70% Since 2021, Can A Revival In Subscriber Growth Help WW International Stock Recover?		December 4th, 2023
13	Can WW International Recover To Its Pre-Inflation Shock Highs?		July 7th, 2023
14	WW International Stock Is A Buy Following Sequence Deal		March 9th, 2023
15	Is WW International Stock Still Good Value Post The Recent Rally?		January 17th, 2023
16	Down 75% This Year, What’s Next For WW International Stock?		December 19th, 2022

	Title
0	DASHBOARDS
1	Down 70% Since 2021, Can A Revival In Subscriber Growth Help WW International Stock Recover?
2	Can WW International Recover To Its Pre-Inflation Shock Highs?
3	WW International Stock Is A Buy Following Sequence Deal
4	Is WW International Stock Still Good Value Post The Recent Rally?
5	Down 75% This Year, What’s Next For WW International Stock?
6	ARTICLES
7	WW International Earnings Notes
8	WW International Market Price
9	WW International (WW) Stock: 32% of days in last 3 months had 1% or greater fluctuation
10	Day 5 of Loss Streak for WW International Stock with -31% Return (vs. -3.1% YTD) [1/15/2025]
11	Day 11 of Loss Streak for WW International Stock with -58% Return (vs. -91% YTD) [10/25/2024]
12	Day 10 of Loss Streak for WW International Stock with -58% Return (vs. -91% YTD) [10/24/2024]
13	Day 9 of Loss Streak for WW International Stock with -39% Return (vs. -86% YTD) [10/23/2024]
14	Day 7 of Loss Streak for WW International Stock with -58% Return (vs. -91% YTD) [10/21/2024]
15	Day 7 of Loss Streak for WW International Stock with -33% Return (vs. -85% YTD) [10/20/2024]
16	Day 7 of Loss Streak for WW International Stock with -33% Return (vs. -85% YTD) [10/19/2024]

Trade Ideas

Select past ideas related to WW. For more, see Trefis Trade Ideas.

Unique Key	Date	Ticker	Company	Category	Trade Strategy	6M Fwd Rtn	12M Fwd Rtn	12M Max DD
ANF_9302025_Dip_Buyer_FCFYield	09302025	ANF	Abercrombie & Fitch	Dip Buy	DB \| FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin	-20.0%	-20.0%	-20.0%
DECK_9302025_Dip_Buyer_FCFYield	09302025	DECK	Deckers Outdoor	Dip Buy	DB \| FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin	-1.5%	-1.5%	-6.2%
CHH_9302025_Dip_Buyer_ValueBuy	09302025	CHH	Choice Hotels International	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin	-6.8%	-6.8%	-7.9%
VAC_9302025_Dip_Buyer_ValueBuy	09302025	VAC	Marriott Vacations Worldwide	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin	0.5%	0.5%	-6.1%
FUN_9302025_Short_Squeeze	09302025	FUN	Six Flags Entertainment	Special	Short Squeeze PotentialShort Squeeze Potential Has potential for a short squeeze. High short interest, rising short interest and high debt.	-8.1%	-8.1%	-11.7%
WW_9302019_Dip_Buyer_ValueBuy	09302019	WW	WW International	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin
WW_12312018_Dip_Buyer_ValueBuy	12312018	WW	WW International	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin

Unique Key	Date	Ticker	Company	Category	Trade Strategy	6M Fwd Rtn	12M Fwd Rtn	12M Max DD
ANF_9302025_Dip_Buyer_FCFYield	09302025	ANF	Abercrombie & Fitch	Dip Buy	DB \| FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin	-20.0%	-20.0%	-20.0%
DECK_9302025_Dip_Buyer_FCFYield	09302025	DECK	Deckers Outdoor	Dip Buy	DB \| FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin	-1.5%	-1.5%	-6.2%
CHH_9302025_Dip_Buyer_ValueBuy	09302025	CHH	Choice Hotels International	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin	-6.8%	-6.8%	-7.9%
VAC_9302025_Dip_Buyer_ValueBuy	09302025	VAC	Marriott Vacations Worldwide	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin	0.5%	0.5%	-6.1%
FUN_9302025_Short_Squeeze	09302025	FUN	Six Flags Entertainment	Special	Short Squeeze PotentialShort Squeeze Potential Has potential for a short squeeze. High short interest, rising short interest and high debt.	-8.1%	-8.1%	-11.7%
WW_9302019_Dip_Buyer_ValueBuy	09302019	WW	WW International	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin
WW_12312018_Dip_Buyer_ValueBuy	12312018	WW	WW International	Dip Buy	DB \| P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin

Recent Active Movers

1 Day Top Gainers

#	Ticker	Company	1D Rtn	YTD Rtn
1	LBRT	Liberty Energy	28.3%	-21.5%
2	IRON	Disc Medicine	21.0%	41.9%
3	CCO	Clear Channel Outdoor	19.7%	24.1%
4	ATAI	ATAI Life Sciences	17.7%	385.0%
5	PRAX	Praxis Precision Medicines	16.8%	146.9%
6	PGEN	Precigen	14.6%	257.1%
7	MNMD	Mind Medicine	14.6%	96.1%
8	SSII	SS Innovations International	12.2%	23.4%
9	BETR	Better Home & Finance	10.0%	610.2%
10	RVMD	Revolution Medicines	8.9%	23.7%

1 Day Top Losers

#	Ticker	Company	1D Rtn	YTD Rtn
1	SLI	Standard Lithium	-20.2%	194.5%
2	HIMS	Hims & Hers Health	-15.8%	105.9%
3	RSI	Rush Street Interactive	-14.7%	26.1%
4	DNA	Ginkgo Bioworks	-12.4%	34.9%
5	DC	Dakota Gold	-12.3%	110.5%
6	PSNL	Personalis	-11.2%	58.0%
7	UAMY	United States Antimony	-10.9%	532.2%
8	EXK	Endeavour Silver	-10.7%	147.5%
9	ORLA	Orla Mining	-10.1%	119.3%
10	SOC	Sable Offshore	-10.0%	-48.4%

1 Week Top Gainers

#	Ticker	Company	1W Rtn	YTD Rtn
1	PRAX	Praxis Precision Medicines	256.7%	146.9%
2	NVTS	Navitas Semiconductor	78.1%	310.6%
3	SSII	SS Innovations International	40.1%	23.4%
4	FLNC	Fluence Energy	40.0%	15.4%
5	BTDR	Bitdeer Technologies	35.1%	10.8%
6	MVST	Microvast	34.6%	181.6%
7	POWI	Power Integrations	31.3%	-25.4%
8	CCO	Clear Channel Outdoor	30.8%	24.1%
9	IRON	Disc Medicine	28.7%	41.9%
10	BE	Bloom Energy	28.4%	402.0%

1 Week Top Losers

#	Ticker	Company	1W Rtn	YTD Rtn
1	SOC	Sable Offshore	-35.8%	-48.4%
2	SRRK	Scholar Rock	-29.2%	-35.4%
3	AIV	Apartment Investment & Management	-28.3%	-9.0%
4	ALAB	Astera Labs	-22.5%	20.6%
5	BYRN	Byrna Technologies	-19.7%	-26.6%
6	BWIN	Baldwin Insurance	-19.5%	-40.3%
7	ONDS	Ondas	-17.5%	197.3%
8	URG	Ur-Energy	-17.4%	40.0%
9	IIIN	Insteel Industries	-16.4%	14.6%
10	LIF	Life360	-16.0%	112.3%

1 Month Top Gainers

#	Ticker	Company	1M Rtn	YTD Rtn
1	WOLF	Wolfspeed	1160.2%	365.5%
2	PRAX	Praxis Precision Medicines	320.1%	146.9%
3	QURE	uniQure	293.5%	228.4%
4	FLNC	Fluence Energy	131.4%	15.4%
5	CLPT	ClearPoint Neuro	123.6%	65.0%
6	NVTS	Navitas Semiconductor	117.8%	310.6%
7	LAC	Lithium Americas	110.9%	128.6%
8	ASTS	AST SpaceMobile	101.5%	295.7%
9	BETR	Better Home & Finance	97.8%	610.2%
10	GRAL	GRAIL	97.0%	337.0%

1 Month Top Losers

#	Ticker	Company	1M Rtn	YTD Rtn
1	SOC	Sable Offshore	-50.9%	-48.4%
2	FLY	Firefly Aerospace	-41.7%
3	PGY	Pagaya Technologies	-39.5%	185.3%
4	UP	Wheels Up Experience	-37.1%	-6.7%
5	ALAB	Astera Labs	-36.6%	20.6%
6	VG	Venture Global	-35.8%
7	USNA	Usana Health Sciences	-32.3%	-41.8%
8	UPST	Upstart	-31.7%	-24.5%
9	DOMO	Domo	-30.8%	73.6%
10	TROX	Tronox	-30.6%	-63.2%

Recent Active Movers

1 Day Top Gainers

#	Ticker	Company	1D Rtn	YTD Rtn
1	LBRT	Liberty Energy	28.3%	-21.5%
2	IRON	Disc Medicine	21.0%	41.9%
3	CCO	Clear Channel Outdoor	19.7%	24.1%
4	ATAI	ATAI Life Sciences	17.7%	385.0%
5	PRAX	Praxis Precision Medicines	16.8%	146.9%
6	PGEN	Precigen	14.6%	257.1%
7	MNMD	Mind Medicine	14.6%	96.1%
8	SSII	SS Innovations International	12.2%	23.4%
9	BETR	Better Home & Finance	10.0%	610.2%
10	RVMD	Revolution Medicines	8.9%	23.7%

1 Day Top Losers

#	Ticker	Company	1D Rtn	YTD Rtn
1	SLI	Standard Lithium	-20.2%	194.5%
2	HIMS	Hims & Hers Health	-15.8%	105.9%
3	RSI	Rush Street Interactive	-14.7%	26.1%
4	DNA	Ginkgo Bioworks	-12.4%	34.9%
5	DC	Dakota Gold	-12.3%	110.5%
6	PSNL	Personalis	-11.2%	58.0%
7	UAMY	United States Antimony	-10.9%	532.2%
8	EXK	Endeavour Silver	-10.7%	147.5%
9	ORLA	Orla Mining	-10.1%	119.3%
10	SOC	Sable Offshore	-10.0%	-48.4%

1 Week Top Gainers

#	Ticker	Company	1W Rtn	YTD Rtn
1	PRAX	Praxis Precision Medicines	256.7%	146.9%
2	NVTS	Navitas Semiconductor	78.1%	310.6%
3	SSII	SS Innovations International	40.1%	23.4%
4	FLNC	Fluence Energy	40.0%	15.4%
5	BTDR	Bitdeer Technologies	35.1%	10.8%
6	MVST	Microvast	34.6%	181.6%
7	POWI	Power Integrations	31.3%	-25.4%
8	CCO	Clear Channel Outdoor	30.8%	24.1%
9	IRON	Disc Medicine	28.7%	41.9%
10	BE	Bloom Energy	28.4%	402.0%

1 Week Top Losers

#	Ticker	Company	1W Rtn	YTD Rtn
1	SOC	Sable Offshore	-35.8%	-48.4%
2	SRRK	Scholar Rock	-29.2%	-35.4%
3	AIV	Apartment Investment & Management	-28.3%	-9.0%
4	ALAB	Astera Labs	-22.5%	20.6%
5	BYRN	Byrna Technologies	-19.7%	-26.6%
6	BWIN	Baldwin Insurance	-19.5%	-40.3%
7	ONDS	Ondas	-17.5%	197.3%
8	URG	Ur-Energy	-17.4%	40.0%
9	IIIN	Insteel Industries	-16.4%	14.6%
10	LIF	Life360	-16.0%	112.3%

Peer Comparisons for WW International

Financials

	WW	PTON	OSW	CSV	MG	CLIK	Median
Name	WW Inter.	Peloton .	OneSpaWo.	Carriage.	MISTRAS	Click
Mkt Price	26.91	7.50	20.10	44.46	9.50	7.01	14.80
Mkt Cap	-	3.0	2.1	0.7	0.3	-	1.4
Rev LTM	741	2,491	919	408	702	-	741
Op Inc LTM	103	85	82	95	38	-	85
FCF LTM	-	324	67	37	18	-	52
FCF 3Y Avg	-	-77	58	16	9	-	13
CFO LTM	-	333	76	52	41	-	64
CFO 3Y Avg	-	-40	64	60	31	-	45

Growth & Margins

	WW	PTON	OSW	CSV	MG	CLIK	Median
Name	WW Inter.	Peloton .	OneSpaWo.	Carriage.	MISTRAS	Click
Rev Chg LTM	-10.7%	-7.8%	8.5%	3.2%	-4.5%	-	-4.5%
Rev Chg 3Y Avg	-13.2%	-11.1%	44.8%	2.4%	0.9%	-	0.9%
Rev Chg Q	-12.4%	-5.7%	7.0%	-0.2%	-2.3%	-	-2.3%
QoQ Delta Rev Chg LTM	-3.3%	-1.4%	1.8%	-0.0%	-0.6%	-	-0.6%
Op Mgn LTM	13.9%	3.4%	8.9%	23.2%	5.5%	-	8.9%
Op Mgn 3Y Avg	8.9%	-14.1%	7.7%	21.5%	4.6%	-	7.7%
QoQ Delta Op Mgn LTM	1.2%	4.9%	0.2%	1.4%	-0.1%	-	1.2%
CFO/Rev LTM	-	13.4%	8.2%	12.8%	5.9%	-	10.5%
CFO/Rev 3Y Avg	-	-1.0%	7.7%	15.4%	4.4%	-	6.0%
FCF/Rev LTM	-	13.0%	7.3%	9.1%	2.6%	-	8.2%
FCF/Rev 3Y Avg	-	-2.3%	6.9%	4.1%	1.3%	-	2.7%

Valuation

	WW	PTON	OSW	CSV	MG	CLIK	Median
Name	WW Inter.	Peloton .	OneSpaWo.	Carriage.	MISTRAS	Click
Mkt Cap	-	3.0	2.1	0.7	0.3	-	1.4
P/S	-	1.2	2.3	1.7	0.4	-	1.4
P/EBIT	-	158.8	25.2	6.8	9.6	-	17.4
P/E	-	-25.4	29.2	13.1	26.1	-	19.6
P/CFO	-	9.1	27.5	13.2	7.2	-	11.1
Total Yield	-	-3.9%	4.2%	8.6%	3.8%	-	4.0%
Dividend Yield	-	0.0%	0.8%	1.0%	0.0%	-	0.4%
FCF Yield 3Y Avg	-	-4.1%	3.6%	2.6%	3.7%	-	3.1%
D/E	-	0.7	0.1	0.8	0.7	-	0.7
Net D/E	-	0.3	0.0	0.8	0.7	-	0.5

Returns

	WW	PTON	OSW	CSV	MG	CLIK	Median
Name	WW Inter.	Peloton .	OneSpaWo.	Carriage.	MISTRAS	Click
1M Rtn	-9.6%	-9.3%	-9.1%	1.0%	-0.3%	-24.7%	-9.2%
3M Rtn	-23.1%	19.2%	-6.4%	-4.4%	19.6%	-37.8%	-5.4%
6M Rtn	-	39.1%	18.9%	13.2%	1.9%	-34.1%	13.2%
12M Rtn	-	28.4%	15.3%	39.0%	-22.1%	-84.8%	15.3%
3Y Rtn	-	1.2%	136.4%	51.1%	99.2%	-	75.1%
1M Excs Rtn	-11.3%	-5.9%	-10.3%	-0.6%	-3.8%	-27.3%	-8.1%
3M Excs Rtn	-34.1%	15.5%	-11.8%	-8.3%	12.2%	-47.2%	-10.1%
6M Excs Rtn	-	13.0%	-7.2%	-12.9%	-24.2%	-60.3%	-12.9%
12M Excs Rtn	-	29.4%	5.1%	30.4%	-32.3%	-96.7%	5.1%
3Y Excs Rtn	-	-98.4%	63.5%	-40.1%	25.8%	-	-7.2%

Financials

Annual
Quarterly

$ Mil \| FY: 12/28	LTM	2024	2023	2022	2021	2020	2019
Period End	6/24/2025	12/28/2024	12/30/2023	12/31/2022	1/1/2022	1/2/2021	12/28/2019
Filing Date	8/11/2025	2/28/2025	2/28/2024	3/6/2023	3/1/2022	2/25/2021	2/25/2020
Key Financials
Total Revenue	741	786	890	1,040	1,211	1,378	1,413
EBITDA	1,179	-198	75	-242	213	266	331
Operating Income	103	79	26	113	197	220	288
Net Income	1,097	-346	-112	-257	67	75	120
EPS	13.63	-4.34	-1.46	-3.65	0.96	1.11	1.78
Growth Rates
Total Revenue Growth	-10.7%	-11.6%	-14.5%	-14.1%	-12.1%	-2.5%	-6.7%
EBITDA Growth	856.4%	-365.5%	130.9%	-213.3%	-19.9%	-19.5%	-23.1%
Operating Income Growth	94.9%	203.5%	-77.0%	-42.6%	-10.6%	-23.7%	-26.0%
Net Income Growth	397.3%	-208.0%	56.3%	-482.7%	-10.6%	-37.2%	-46.5%
Margins
EBITDA Margin	159.1%	-25.2%	8.4%	-23.3%	17.6%	19.3%	23.4%
Operating Income Margin	13.9%	10.0%	2.9%	10.8%	16.2%	16.0%	20.4%
Net Income Margin	148.1%	-44.0%	-12.6%	-24.7%	5.5%	5.4%	8.5%
Cash & Debt
Total Cash	152	53	109	178	154	166	183
Total Debt	477	1,483	1,490	1,508	1,517	1,616	1,738
Net Debt / (Cash)	325	1,430	1,380	1,330	1,363	1,450	1,555
Cash Flows
Net Cash from Operations	-	-17	7	77	157	136	182
Free Cash from Operations	-	-33	-30	38	120	86	134
Returns to Shareholders
Dividends	0	-0	-0	-0	-0	-0	-0
Share Repurchases	-0	-0	-0	-0	-0	-0	-0

$ Mil \| FY: 12/28	2025Q2	2025Q1	2024Q4	2024Q3	2024Q2	2024Q1	2023Q4	2023Q3	2023Q2	2023Q1	2022Q4	2022Q3
Period End	6/24/2025	3/29/2025	12/28/2024	9/28/2024	6/29/2024	3/30/2024	12/30/2023	9/30/2023	7/1/2023	4/1/2023	12/31/2022	10/1/2022
Filing Date	8/11/2025	5/6/2025	2/28/2025	11/6/2024	8/1/2024	5/2/2024	2/28/2024	11/2/2023	8/3/2023	5/4/2023	3/6/2023	11/3/2022
Key Financials Quarterly
Total Revenue	177	187	184	193	202	207	206	215	227	242	223	250
Ebitda	1,181	-15	49	-36	50	-257	7	45	40	-16	-40	-245
Operating Income	41	7	36	18	36	-11	-2	31	26	-29	6	58
Net Income	1,191	-73	25	-46	23	-348	-88	44	51	-119	-36	-206
EPS	14.81	-0.91	0.31	-0.58	0.29	-4.39	-1.11	0.55	0.65	-1.68	-0.46	-2.93
Key Financials TTM
Total Revenue TTM	741	766	786	807	829	854	890	906	941	984	1,040	1,091
Ebitda TTM	1,179	48	-194	-236	-156	-166	75	28	-262	-278	-242	-138
Operating Income TTM	103	98	79	40	53	43	26	34	62	75	113	161
Net Income TTM	1,097	-70	-346	-459	-369	-341	-112	-60	-310	-365	-255	-189
Growth Rates Quarterly
Total Revenue Growth	-12.4%	-9.7%	-10.5%	-10.2%	-10.9%	-14.6%	-7.6%	-14.0%	-15.8%	-18.8%	-18.8%	-14.9%
EBITDA Growth	2251.7%	94.0%	649.4%	-179.9%	26.4%	-1482.2%	116.5%	118.2%	67.0%	-183.9%	-162.0%	-372.3%
Operating Income Growth	15.2%	164.8%	1625.8%	-41.2%	36.5%	60.3%	-141.0%	-47.4%	-33.9%	-418.7%	-89.4%	-27.0%
Net Income Growth	5017.1%	79.1%	128.5%	-205.6%	-54.2%	-193.1%	-146.3%	121.2%	1199.5%	-1339.8%	-218.6%	-544.7%
Margins Quarterly
EBITDA Margin	667.2%	-8.3%	26.6%	-18.5%	24.8%	-124.6%	3.2%	20.8%	17.5%	-6.7%	-17.8%	-98.2%
Operating Income Margin	23.4%	3.9%	19.6%	9.3%	17.8%	-5.5%	-1.2%	14.2%	11.6%	-11.8%	2.6%	23.3%
Net Income Margin	672.7%	-38.9%	13.6%	-23.9%	11.5%	-168.4%	-42.8%	20.4%	22.4%	-49.1%	-16.1%	-82.5%
Cash & Debt
Total Cash	152	236	53	57	43	67	109	107	91	141	178	188
Total Debt	477	1,653	1,483	1,485	1,487	1,488	1,490	1,492	1,493	1,503	1,508	1,511
Net Debt / (Cash)	325	1,417	1,430	1,428	1,444	1,422	1,380	1,384	1,402	1,362	1,330	1,322
Cash Flows Quarterly
FCF from Operations	-	15	5	17	-34	-36	8	26	-0	-27	-4	54
Cash Flows TTM
FCF from Operations TTM	-	2	-49	-46	-37	-3	7	-5	23	60	77	112
Returns to Shareholders Quarterly
Dividends	0	0	0	0	0	0	0	0	0	0	0	0
Share Repurchases	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Return on Invested Capital (ROIC) Quarterly
ROIC	23.5%	2.1%	10.1%	3.2%	10.0%	-3.2%	-0.7%	8.8%	7.5%	-8.4%	0.9%	13.1%
Return on Invested Capital (ROIC) TTM
ROIC TTM	14.6%	4.7%	5.5%	2.8%	3.7%	3.0%	1.9%	1.3%	3.4%	4.9%	5.9%	8.8%

Segment Financials

Revenue by Segment

$ Mil	2024	2023	2022	2021	2020
Single Segment	890	1,040
Clinical Subscription Revenues			0
Digital Subscription Revenues			787	743	610
Product sales and other, net			150	192	206
Workshops + Digital Subscription Revenues			275	443	597
Total	890	1,040	1,211	1,378	1,413

	1M	2M	3M	6M	1Y	3Y
Beta	1.12	1.41	0.66	0.18	0.15	0.50
Up Beta	-0.18	1.35	1.04	-0.75	-0.72	0.54
Down Beta	0.89	-3.70	5.56	-1.06	-0.95	0.06
Up Capture	-65%	31%	101%	25%	11%	1%
Bmk +ve Days	13	23	35	74	144	420
Stock +ve Days	9	18	27	27	27	27
Down Capture	408%	519%	445%	129%	75%	47%
Bmk -ve Days	8	19	29	52	107	330
Stock -ve Days	11	23	31	31	31	31

Short Interest

Short Interest: As Of Date	9302025
Short Interest: Shares Quantity	328,012
Short Interest: % Change Since 9152025	74.0%
Average Daily Volume	224,005
Days-to-Cover Short Interest	1.46
Basic Shares Quantity	80,419,000
Short % of Basic Shares	0.4%

Returns Analyses

	Title
0	WW International During 2008 Recession vs. 2022 Inflation Shock: WW Stock Has Recovered To Its null null High And Looks Fairly Priced
1	WW International Stock Return Comparison
2	WW International Total Shareholder Return (TSR): -76.1% in 2022 and -53.4% 3-yr returns (below peer average)
3	Weight Watchers International Inc (WW) Stock Return: AI Predicts WW Average and Excess Return After a Fall or Rise

Earnings Returns History

Expand for More

	Forward Returns
Earnings Date	1D Returns	5D Returns	21D Returns
8/11/2025	-12.3%	-17.0%	-14.8%
2/27/2025
11/6/2024
8/1/2024
2/28/2024
11/2/2023
8/3/2023
3/6/2023
...
SUMMARY STATS
# Positive	0	0	0
# Negative	18	18	18
Median Positive
Median Negative	-12.3%	-17.0%	-14.8%
Max Positive
Max Negative	-12.3%	-17.0%	-14.8%

SEC Filings

Expand for More

Report Date	Filing Date	Filing
6302025	8112025	10-Q 6/30/2025
3312025	5062025	10-Q 3/29/2025
12312024	2282025	10-K 12/28/2024
9302024	11062024	10-Q 9/28/2024
6302024	8012024	10-Q 6/29/2024
3312024	5022024	10-Q 3/30/2024
12312023	2282024	10-K 12/30/2023
9302023	11022023	10-Q 9/30/2023
6302023	8032023	10-Q 7/1/2023
3312023	5042023	10-Q 4/1/2023
12312022	3062023	10-K 12/31/2022
9302022	11032022	10-Q 10/1/2022
6302022	8042022	10-Q 7/2/2022
3312022	5052022	10-Q 4/2/2022
12312021	3012022	10-K 1/1/2022
9302021	11042021	10-Q 10/2/2021

Insider Activity

Expand for More

	Owner	Title	Filing Date	Action	Price	Shares	Transacted Value	Value of Held Shares	Form
0	Haag Nicole	Corp Controller Prin Acct Off	8202025	Sell	30.86	469	14,475		Form

External Quote Links

0	Y Finance	Barrons
1	TradingView	Morningstar
2	SeekingAlpha	ValueLine
3	Motley Fool	Robinhood
4	CNBC	Etrade
5	MarketWatch	Unusual Whales
6	YCharts	Perplexity Finance
7	FinViz

Prefer one of these to Trefis? Tell us why.

WW International (WW)

Market Price (10/20/2025): $26.88 | Market Cap: $2.2 BilSector: Consumer Discretionary | Industry: Specialized Consumer Services

WW International (WW)

Market Price (10/20/2025): $26.88Market Cap: $2.2 BilSector: Consumer DiscretionaryIndustry: Specialized Consumer Services

Market Valuation & Key Metrics

WW Stock

Return vs. Risk

Price Returns Compared

Downturns Compared

How Low Can It Go?

Preserve Wealth

Asset Allocation

Interactive Breakdown

Better Bets than WW International (WW)

Latest Trefis Analyses

Trade Ideas

Recent Active Movers

1 Day Top Gainers

1 Day Top Losers

1 Week Top Gainers

1 Week Top Losers

1 Month Top Gainers

1 Month Top Losers

Recent Active Movers

1 Day Top Gainers

1 Day Top Losers

1 Week Top Gainers

1 Week Top Losers

More From Trefis

Research & Analysis

Invest in Strategies

Wealth Management

Peer Comparisons for WW International

Financials

Growth & Margins

Valuation

Returns

Comparison Analyses

FDIC Bank Data

Bank Capital

Bank Deposits

Bank Assets

Bank Loans

Financials

Segment Financials

Price Behavior

Short Interest

Returns Analyses

Earnings Returns History

SEC Filings

Insider Activity

Industry Resources

External Quote Links

Market Price (10/20/2025): $26.88 | Market Cap: $2.2 Bil
Sector: Consumer Discretionary | Industry: Specialized Consumer Services

Market Price (10/20/2025): $26.88
Market Cap: $2.2 Bil
Sector: Consumer Discretionary
Industry: Specialized Consumer Services