What is WisdomTree, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on WisdomTree, Inc.'s reported free cash flow gives $25.83 per share. The share price was $20.77 on November 10, 2026, 20% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.0% | 10.0% | $16.63 | -20% |
| Base | 9.0% | 9.0% | $25.83 | +24% |
| Bull | 14.0% | 8.0% | $43.01 | +107% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $32.58 | $34.66 | $37.19 | $40.37 | $44.44 |
| 8.0% | $27.53 | $28.88 | $30.47 | $32.38 | $34.71 |
| 9.0% | $23.85 | $24.77 | $25.83 | $27.07 | $28.54 |
| 10.0% | $21.05 | $21.71 | $22.45 | $23.30 | $24.27 |
| 11.0% | $18.85 | $19.33 | $19.87 | $20.47 | $21.16 |
Where the presets come from
Base: years 1 to 5 grow at WisdomTree, Inc.'s revenue growth rate over the last 7 fiscal years (8.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions