WRBY - NYSE
Warby Parker Inc.
$24.22
-0.0021%Warby Parker Inc. provides eyewear products. It offers eyeglasses, sunglasses, light-responsive lenses, blue-light-filtering lenses, and contact lenses, as well as accessories, including cases, lenses kit with anti-fog spray, pouches, and anti-fog lens spray. The company also offers eye exams and vision tests directly to consumers through its retail stores, website, and mobile apps. As of May 16, 2022, it had 160 retail stores in the United States and Canada. The company was formerly known as JAND, Inc. and changed its name to Warby Parker Inc. in June 2021. Warby Parker Inc. was incorporated in 2009 and is headquartered in New York, New York.
At a Glance
Live SnapshotWarby Parker 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 | $139.6M | $175.9M | $221.6M | $279.2M | $351.8M | $443.3M | $558.6M | $703.8M | $886.8M | $1.1B |
| Maintenance CapEx | -$16.9M | -$21.3M | -$26.8M | -$33.8M | -$42.6M | -$53.7M | -$67.6M | -$85.2M | -$107.3M | -$135.2M |
| Owner Earnings | $122.7M | $154.6M | $194.8M | $245.4M | $309.2M | $389.6M | $490.9M | $618.6M | $779.4M | $982.1M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $113.6M | $132.5M | $154.6M | $180.4M | $210.5M | $245.5M | $286.5M | $334.2M | $389.9M | $454.9M |
Related Guides
Continue your WRBY 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.