Yesway, Inc. Class A Common Stock (YSWY) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Yesway, Inc. Class A Common Stock (US:YSWY), trading at 20.90. In 2025, Yesway, Inc. Class A Common Stock generated $2.67 Billion in revenue and $45.63 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Yesway, Inc. Class A Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 20.90
- Recent Revenue (2025): $2.67 Billion
- Free Cash Flow (2025): $45.63 Million
- 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.