WIX AI-risk-adjusted FCF DCF

Wix.com Ltd (WIX)
As of 2026-06-15
USD
Updated Jun 20, 2026
Download Excel

WIX AI-risk-adjusted FCF DCF

as of 2026-06-15

Fair value / share
$117.93
Upside / downside
158.7%

AI risk

20%
35%

Balance sheet

$1,000

Cash flow

FY2026EFY2027EFY2028EFY2029EFY2030E
Free cash flow ex acquisition/restructuring ($M)

Market

$45.59
41.8

Valuation

11.0%
2.5%

Free cash flow forecast ($M)

FY2026EFY2027EFY2028EFY2029EFY2030E
FCF ex acquisition/restructuring$420$480$540$600$660

Sources

  1. June 2026 6-K updated FY2026 outlook to low- to mid-teens revenue growth and about $420M FCF excluding acquisition and restructuring costs, with a $50M bookings and $25M revenue reduction from realignment and partner slowdown. — modeledge.ai
  2. Q1 2026 release reported $541M revenue, $585M bookings, Base44 at about $150M ARR, and 41.85M shares outstanding after the April tender. — modeledge.ai
  3. FY2025 20-F reported $1.993B revenue, $573M free cash flow, and year-end liquidity and convertible debt used to estimate post-tender net debt. — modeledge.ai
  4. May 2026 Jefferies transcript explicitly discussed the risk that AI replaces SaaS workflows, WIX management's view that there is real impact, and mitigation through Base44 and Harmony. — modeledge.ai

Built with Modeledge MCP

Connect Claude or any MCP agent to research SEC filings and earnings calls, and produce a living financial model like this one.

Connect your agent