Wallbox NV (WBX) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Wallbox NV (US:WBX), trading at 3.21. In 2025, Wallbox NV generated $139.39 Million in revenue and -$38,000 in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Wallbox NV is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 3.21
- Recent Revenue (2025): $139.39 Million
- Free Cash Flow (2025): -$38,000
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.