Three independent discounted-cash-flow-style models value Warby Parker Inc. every trading day. 0 of 3 currently price WRBY above its market price.
| Free Cash Flow model | $-20.55 |
| Excess Profit model | $-21.63 |
| Residual Earnings model | $-0.30 |
| Dividend Discount model | — |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +0.3% |
| Net debt / EBITDA | — |
| Gross margin | +54.0% |
| Revenue CAGR | +17.3% |
| Cash conversion | 67.5× |
| Dividend yield | — |
| Buyback yield | -4.5% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open WRBY in StockKitty