ContextLogic Inc. (WISH) Discounted Future Market Cap - Discounting Cash Flows
ContextLogic Inc.
WISH (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value 563.5 Thou. USD
Estimated net income -19,376 Bil. USD
Estimated market capitalization 27,750 Bil. USD
Market capitalization discounted to present 14,824 Bil. USD
Shares Outstanding 26.31 Mil.
Earnings Per Share (EPS) -3.58 USD
Market Price 5.13 USD
Price to Earnings (PE) Ratio -10.32

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 0.043 6.04 239.7 4,380 80,022 1,462,004 26,710,810
Revenue Growth Rate -99.99% 13,950% 557,430% 1,727% 1,727% 1,727% 1,727%
Net Income -0.075 -13.08 -173.9 -3,177 -58,048 -1,060,538 -19,376,021

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 1,136 6.04 0.043 287 571 2,085 2,541 1,901 1,728 1,101
Cost of Revenue 395.6 77.96 0.036 227 405 977 947 443 278 205
Gross Profit 748 0.007 0.007 60 166 1,108 1,594 1,458 1,450 896
Gross Margin 47.14% 0.116% 16.28% 20.91% 29.07% 53.14% 62.73% 76.7% 83.91% 81.38%
Operating Income -249.4 -20.09 -0.079 -314 -398 -367 -631 -144 -223 -147
Operating Margin -85.72% -332.4% -183.7% -109.4% -69.7% -17.6% -24.83% -7.58% -12.91% -13.35%
Net Income -262.7 -13.08 -0.075 -317 -384 -361 -745 -129 -208 -207
Net Margin -72.55% -216.5% -174.4% -110.5% -67.25% -17.31% -29.32% -6.79% -12.04% -18.8%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 1,136 6.04 0.043 287 571 2,085 2,541 1,901 1,728 1,101
Revenue Growth Rate 1,726% 13,950% -99.99% -49.74% -72.61% -17.95% 33.67% 10.01% 56.95%
Net Income -262.7 -13.08 -0.075 -317 -384 -361 -745 -129 -208 -207
Net Margin -72.55% -216.5% -174.4% -110.5% -67.25% -17.31% -29.32% -6.79% -12.04% -18.8%
Net Income Growth Rate 2,202% 17,340% -99.98% -17.45% 6.37% -51.54% 477.5% -37.98% 0.483%
Stockholders Equity -23.34 0.145 0.151 217 477 818 1,027 -1,439 -1,287
Equity Growth Rate -54.29% -3.97% -99.93% -54.51% -41.69% -20.35% -171.4% 11.81%
Return on Invested Capital (ROIC) -902.7% -12,880% -101% 2,900% 2,494% 215.7% 70.3% 30.36% 48.89%
After-tax Operating Income -248.6 -20.09 -0.086 -319 -399 -377.5 -632.7 -145.1 -239.1 -104.4
Income Tax Rate 0.808% -0.046% -8.7% -1.6% -0.261% -2.85% -0.269% -0.781% -7.21% 28.99%
Invested Capital -258.6 0.156 0.085 -11 -16 -175 -900 -478 -489
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us