EWCZ - NASDAQ
European Wax Center, Inc.
$5.82
+0.0000%European Wax Center, Inc. operates as the franchisor and operator of out-of-home waxing services in the United States. The company offers body and facial waxing services; and pre- and post-service products, including ingrown hair serums, exfoliating gels, brow shapers, and skin treatments. As of March 26, 2022, it had a portfolio of centers operating in 874 locations across 44 states, including 868 franchised centers and six corporate-owned centers. European Wax Center, Inc. was founded in 2004 and is headquartered in Plano, Texas.
At a Glance
Live SnapshotEuropean Wax Center, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $47.4M | $42.4M | $38.0M | $34.0M | $30.4M | $27.2M | $24.3M | $21.8M | $19.5M | $17.4M |
| Maintenance CapEx | -$521.0K | -$466.2K | -$417.0K | -$373.1K | -$333.8K | -$298.6K | -$267.2K | -$239.0K | -$213.8K | -$191.3K |
| Owner Earnings | $46.9M | $42.0M | $37.5M | $33.6M | $30.0M | $26.9M | $24.0M | $21.5M | $19.2M | $17.2M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $43.4M | $36.0M | $29.8M | $24.7M | $20.4M | $16.9M | $14.0M | $11.6M | $9.6M | $8.0M |
Related Guides
Continue your EWCZ research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.