May 18, 2025
Weave Communications, Inc
WEAV
Statistics
| $10.78 | Share Price |
| $11.75 | Fair Value  |
| -8.26% | Price vs Fair Value |
| $797 M | Market Cap |
| 20.8% | 3yr Avg Revenue Growth |
 | Rising Revenues |
| Recurring Revenues |
 | Brand Moat |
| High Switching Costs Moat |
Stock Research and Updates
Research Article
Weave: Automating the Front Desk for Medical Offices
Fair Value Calculation Assumptions
Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Weave Communications, Inc (WEAV) is $11.75.
| 17.5% | Free Cash Flow Margin |
| 11.5% | Discount Rate / Required Rate of Return |
| 13.8% | Average Annual Revenue Growth (Years 1-5) |
| 4.5% | Average Annual Share Dilution (Years 1-5) |
| 8.8% | Average Annual Revenue Growth (Years 6-10) |
| 2.9% | Average Annual Share Dilution (Years 6-10) |
| 6.0% | Terminal Growth Rate |
| $11.00 | Sum of Discounted Free Cash Flows |
| $0.62 | Net "Excess" Cash/Debt Per Share |
| $11.75 | Fair Value Estimate (rounded) |
Last updated May 18, 2025
Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.
Watch List
| WEAV | -8.26% |
| SE | 42.93% |
| SPSC | 25.78% |
| RDDT | 9.93% |
| APPF | 10.56% |
| CMG | 45.33% |
| VEEV | 23.87% |
| PSTG | 22.96% |
| INTU | 28.41% |
| WDAY | 5.42% |
| NTNX | 53.28% |
| CRWD | 100.58% |
| SNOW | 30.77% |
vs. Fair Value Estimates
Buy List
| TBBB | -25.31% |
| SEMR | -28.13% |
| TSM | -30.39% |
| ZETA | -30.25% |
| GOOG | -48.32% |
| NYAX | -27.51% |
| HRMY | -52.61% |
| GLBE | -26.58% |
| YOU | -36.03% |
| ADBE | -35.13% |
vs. Fair Value Estimates
Hold List
| PINS | -17.54% |
| ASML | -14.79% |
| VTEX | 0.64% |
| MSFT | -17.56% |
| ODD | -4.55% |
| ASR | -16.87% |
| FLYW | -10.90% |
| CELH | 27.06% |
| TOST | 49.07% |
| CPNG | 2.79% |
| HIMS | 63.67% |
| PAYC | -1.00% |
| MNDY | 23.68% |
| ZS | 54.29% |
| V | 0.58% |
| ADSK | 10.40% |
| NOW | 25.63% |
| ABNB | -22.47% |
| MELI | -22.68% |
| FTNT | 3.55% |
| TEAM | -4.83% |
vs. Fair Value Estimates