Warby Parker Inc. (WRBY)

Market price: $25.06

4 valuation methods

• DCF (FCFF): $2.87 to $2.98 (midpoint $2.92)
• P / B: $4.20 to $12.48 (midpoint $7.27)
• EV / Revenue: $5.47 to $10.48 (midpoint $7.68)
• EV / Gross Profit: $8.48 to $18.03 (midpoint $13.64)