olivlawolivlaw

olivLaw · US equity research

WW International, Inc. WW

Services-Personal Services · SIC 7200 · Vertical: Services-Personal Services (SIC 7200)

12.13USD−6.55% · 1 dayClose 04 Nov 2026

WW International, also known as Weight Watchers, sells subscription-based weight management programs, with a clinical component that is increasingly important for members in the United States who can receive GLP-1 medications through affiliated practices. The company emerged from Chapter 11 in June 2025 and reaffirmed its 2026 revenue guidance of $620 million to $635 million.

At the close of 04 Nov 2026, WW International, Inc. (WW) stock was 12.13 USD (−6.55% on the day), with market capitalisation 121.3 m USD, P/E 0.1 on diluted EPS of -4.34 USD over the last 12 months, dividend yield 0.00%, beta 2.41, 52-week range 9.12–34.43 USD. Latest reported quarter (Q2 2026): revenue of 162.3 m USD (−8.3% YoY), net income of 14.1 m USD (−98.8% YoY), diluted EPS 1.41 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
121.3 m USD
shares as of 30 Jul 2026
P/E (TTM)
0.1
Diluted EPS TTM -4.34 · TTM to 28 Dec 2024
E/P (TTM)
-35.78%
TTM to 28 Dec 2024
Dividend yield
0.00%
DPS 12m 0.00
Beta (2y)
2.41
Volatility (1y) 95%
52-week range
9.1234.43

Price history

Loading chart…

Technical reading

RSI (14)
37.3
weak (30–45)
Bollinger (20, 2)
12.26 – 15.71
below the lower band · %B -0.04 · band width 24.7%
SMA 50 / 200
15.08 / 15.93
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
-0.47 / -0.38
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−18.4%−2.0%−16.4 pp—
3 months−21.3%−2.2%−19.1 pp—
6 months+2.8%+4.3%−1.5 pp—
Year to date−58.5%+10.6%−69.0 pp—
1 year−60.9%+10.5%−71.4 pp−9.9%
3 yearsunavailable+73.7%unavailable+3.1%
5 yearsunavailable+61.7%unavailable—
Max drawdown (1y)
−73.5%
08 Jan 2026 → 21 Apr 2026
Max drawdown (5y)
−79.7%
04 Aug 2025 → 21 Apr 2026
Compound annual growth (5y)
unavailable
S&P 500 +10.1%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
162.3 m USD
−8.3% YoY
Net income
14.1 m USD
−98.8% YoY
Diluted EPS
1.41
−90.4% YoY
net / operating
8.7% / 5.8%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q1 '26Q2 '26
Revenue202.1 m192.9 m184.4 m186.6 m177.0 m172.1 m168.3 m162.3 m
Cost of revenue64.8 m63.4 m55.9 m53.7 m46.5 m48.0 m49.6 m48.2 m
Gross profit137.3 m129.5 m128.5 m132.9 m130.5 m124.1 m118.7 m114.1 m
SG&A36.9 m57.0 m35.2 m35.6 m42.9 m60.1 m48.1 m50.4 m
Operating income35.9 m-39.0 m36.2 m-20.2 m41.4 m8.0 m-30.4 m9.5 m
Depreciation & amortisation9.5 m ≈9.2 m ≈8.7 m6.9 m7.3 m ≈27.2 m25.9 m25.9 m ≈
Interest expense28.6 m28.6 m28.7 m28.2 m11.1 m12.1 m12.2 m12.0 m
Pre-tax income7.4 m-73.5 m13.4 m-50.0 m1.2 bn-4.4 m-41.2 m2.9 m
Income tax-15.8 m-27.3 m-11.7 m22.6 m-20.9 m53.2 m10.8 m-11.2 m
Net income23.3 m-46.2 m25.1 m-72.6 m1.2 bn-57.5 m-52.0 m14.1 m
Diluted EPS0.29-0.580.31 ≈-0.9114.67-5.76-5.201.41
Operating cash flow-1.9 m ≈16.5 m ≈4.6 m15.0 m-49.4 m ≈8.4 m-33.5 m24.3 m ≈
Capex254.0 k ≈-132.0 k ≈120.0 k5.0 k82.0 k ≈6.0 k——

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Fiscal years

Fiscal year20162017201820192021202220232024
Revenue1.2 bn1.3 bn1.5 bn1.4 bn1.4 bn1.0 bn889.6 m785.9 m
Revenue YoY−21.3%+12.2%+15.9%−6.7%unavailable−24.5%−14.5%−11.6%
Net income67.7 m163.5 m223.7 m119.6 m75.1 m-256.9 m-112.3 m-345.7 m
Net income YoY−42.5%+141.5%+36.8%−46.5%unavailable−442.1%unavailableunavailable
Diluted EPS1.032.403.191.721.07-3.65-1.46-4.34
Diluted EPS YoY−50.5%+133.0%+32.9%−46.1%unavailable−441.1%unavailableunavailable
net %5.8%12.5%14.8%8.5%5.4%-24.7%-12.6%-44.0%
Free cash flow113.5 m208.5 m276.5 m165.2 m114.5 m74.6 m4.2 m-17.6 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2024 · 28 Dec 2024

Cash
53.0 m USD
Financial debt
1.4 bn USD
Net debt
1.4 bn USD
Equity
-1.1 bn USD
Total assets
550.3 m USD
Debt / equity
unavailable
Current ratio
0.59x
ROE
unavailable
ROA
-45.1%
FCF margin
-2.2%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2022
1.0 bn
2023
889.6 m
2024
785.9 m

SEC (XBRL)· 28 Feb 2025verified

Cost of revenue
2022
418.5 m
2023
360.2 m
2024
252.8 m

SEC (XBRL)· 28 Feb 2025verified

Gross profit
2022
621.4 m
2023
529.3 m
2024
533.1 m

SEC (XBRL)· 28 Feb 2025verified

SG&A
2022
263.8 m
2023
217.6 m
2024
175.7 m

SEC (XBRL)· 16 Mar 2026verified

Operating income
2022
-284.0 m
2023
22.3 m
2024
-236.2 m

SEC (XBRL)· 28 Feb 2025verified

Depreciation & amortisation
2022
48.8 m
2023
57.5 m
2024
37.8 m

SEC (XBRL)· 28 Feb 2025verified

EBITDA
2022
-235.2 m ≈
2023
79.8 m ≈
2024
-198.4 m ≈

SEC (XBRL)· 28 Feb 2025derived

Interest expense
2022
81.1 m
2023
108.8 m
2024
110.6 m

SEC (XBRL)· 16 Mar 2026verified

Pre-tax income
2022
-366.8 m
2023
-73.6 m
2024
-345.2 m

SEC (XBRL)· 28 Feb 2025verified

Income tax
2022
-109.9 m
2023
38.6 m
2024
526.0 k

SEC (XBRL)· 28 Feb 2025verified

Net income
2022
-256.9 m
2023
-112.3 m
2024
-345.7 m

SEC (XBRL)· 28 Feb 2025verified

Diluted EPS
2022
-3.65
2023
-1.46
2024
-4.34

SEC (XBRL)· 28 Feb 2025verified

Weighted average diluted shares
2022
70.3 m
2023
76.7 m
2024
79.6 m

SEC (XBRL)· 28 Feb 2025verified

Balance sheet · USD

Cash
2022
178.3 m
2023
109.4 m
2024
53.0 m

SEC (XBRL)· 28 Feb 2025verified

Inventories
2022
20.5 m
2023
68.0 k
2024
—

SEC (XBRL)· 28 Feb 2024verified

Current assets
2022
281.3 m
2023
179.5 m
2024
102.6 m

SEC (XBRL)· 28 Feb 2025verified

Property, plant & equipment, net
2022
28.2 m
2023
19.7 m
2024
15.8 m

SEC (XBRL)· 28 Feb 2025verified

Goodwill
2022
156.0 m
2023
243.4 m
2024
239.6 m

SEC (XBRL)· 28 Feb 2025verified

Intangibles (excl. goodwill)
2022
—
2023
—
2024
115.8 m

SEC (XBRL)· 11 Aug 2025verified

Total assets
2022
1.0 bn
2023
982.0 m
2024
550.3 m

SEC (XBRL)· 28 Feb 2025verified

Accounts payable
2022
18.9 m
2023
18.5 m
2024
17.8 m

SEC (XBRL)· 28 Feb 2025verified

Short-term debt
2022
—
2023
—
2024
—

SEC (XBRL)· 25 Feb 2021verified

Long-term debt
2022
1.4 bn
2023
1.4 bn
2024
1.4 bn

SEC (XBRL)· 28 Feb 2025verified

Current liabilities
2022
196.6 m
2023
205.5 m
2024
173.3 m

SEC (XBRL)· 28 Feb 2025verified

Total liabilities
2022
1.7 bn
2023
1.7 bn
2024
1.7 bn

SEC (XBRL)· 28 Feb 2025verified

Equity
2022
-685.8 m
2023
-761.1 m
2024
-1.1 bn †

SEC (XBRL)· 28 Feb 2025verified

Cash flow · USD

Operating cash flow
2022
76.6 m
2023
6.7 m
2024
-16.8 m

SEC (XBRL)· 28 Feb 2025verified

Capex
2022
2.1 m
2023
2.5 m
2024
718.0 k

SEC (XBRL)· 28 Feb 2025verified

Free cash flow
2022
74.6 m ≈
2023
4.2 m ≈
2024
-17.6 m ≈

SEC (XBRL)· 28 Feb 2025derived

Investing cash flow
2022
-42.6 m
2023
-74.7 m
2024
-16.4 m

SEC (XBRL)· 28 Feb 2025verified

Financing cash flow
2022
-4.7 m
2023
-2.7 m
2024
-17.3 m

SEC (XBRL)· 28 Feb 2025verified

Dividends paid
2022
—
2023
—
2024
—

SEC (XBRL)· 26 Feb 2019verified

Computed indicators

Growth

Revenue growth (YoY)
-11.6%
computed by olivLawFY 2024
Revenue CAGR 3Y
-17.1%
computed by olivLawFY 2021 → FY 2024
Revenue CAGR 5Y
-11.1%
computed by olivLawFY 2019 → FY 2024
EBIT growth (YoY)
-1,157.7%
computed by olivLawFY 2024
Net income growth (YoY)
unavailable
the base of the ratio is not positive
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
unavailable
the base of the ratio is not positive
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
-517.9%
computed by olivLawFY 2024

Profitability

Gross margin
70.4%
computed by olivLawTTM to 24 Jun 2025
EBITDA margin
6.8%
computed by olivLawTTM to 24 Jun 2025
EBIT margin
2.5%
computed by olivLawTTM to 24 Jun 2025
Net margin
148.1%
computed by olivLawTTM to 24 Jun 2025
FCF margin
-1.8%
computed by olivLawTTM to 24 Jun 2025

Returns

ROE
332.6%
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
ROA
117.1%
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
ROIC
2.4%
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
ROCE
2.5%
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
322.5 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
6.4x
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
Debt / equity
1.5x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
0.2x
computed by olivLawTTM to 24 Jun 2025

Liquidity

Current ratio
1.4x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
unavailable
input data missing
Cash ratio
1.0x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
-13.3 m USD
computed by olivLawTTM to 24 Jun 2025
Capital expenditure
213.0 k USD
computed by olivLawTTM to 30 Sept 2025
Free cash flow
-13.5 m USD
computed by olivLawTTM to 24 Jun 2025
FCF conversion
-1.2%
computed by olivLawTTM to 24 Jun 2025
Cash conversion
-26.4%
computed by olivLawTTM to 24 Jun 2025

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
27 days
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
121.3 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
443.8 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
0.1x
computed by olivLawTTM to 24 Jun 2025
P/E (TTM)
0.1x
computed by olivLawTTM to 24 Jun 2025
Earnings yield
904.5%
computed by olivLawTTM to 24 Jun 2025
P/B
0.4x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
0.2x
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
EV/EBITDA
8.8x
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
EV/EBIT
24.1x
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
EV/Sales
0.6x
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
P/FCF
unavailable
the base of the ratio is not positive
FCF yield
-11.1%
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
Dividend yield
0.0%
computed by olivLawTTM to 24 Jun 2025
Shareholder yield (distributions)
unavailable
input data missing

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 35 / 100

A scoring methodology on indicators and valuation, not investment advice.

score < 40

Closing price

12.13 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 121.3 m USD

Key indicators

Market capitalisation
121.3 m USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
0.1x
computed by olivLawTTM to 24 Jun 2025
P/B
0.4x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
8.8x
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
ROE
332.6%
computed by olivLawTTM to 24 Jun 2025 · balance sheet at 30 Jun 2026
Net margin
148.1%
computed by olivLawTTM to 24 Jun 2025
Revenue growth (YoY)
-11.6%
computed by olivLawFY 2024
Dividend yield
0.0%
computed by olivLawTTM to 24 Jun 2025

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2024
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 30 Jul 2026
Source: SEC (XBRL)published 05 Aug 2026
verified 2723derived 138

Score by group

  • Quality45
  • Growth0
  • Valuation56
  • Balance sheet10

Estimated value range

Low
685.06
USD per share
Mid
789.30
USD per share
High
1,794.10
USD per share
Price: 12.13 USD
The price is below the range
Potential to the central value: 6,407.0% (value / price − 1)
Margin of safety: 98.5% (1 − price / value)
Agreement between methods: low · 2 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 85.08 – 3,337.84 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)85.08 – 250.36 (Mid 132.25)
    WACC 6.0% · starting FCFF 67.1 m USD · terminal value share of EV 84%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDAunavailable · insufficient data
  • Peers: P/E1,285.05 – 3,337.84 (Mid 1,446.35)
    7 companies used · median multiple 13.2x · quartiles 11.7x – 30.4x
    CSV, EVI, HRB, RGS, SCI, UNF, YELP
  • Dividend discount (DDM)unavailable · the base of the ratio is not positive
Multiple comparisons use the SIC vertical: Services-Personal Services (SIC 7200)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 35/100

FactorValueScoreWeight used
ROIC · Quality2.4%40 (vs peers)13%
Net margin · Quality148.1%100 (vs peers)8%
FCF conversion · Quality-1.2%0 (on a fixed band)8%
Revenue CAGR 3Y · Growth-17.1%0 (on a fixed band)10%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet6.4x0 (on a fixed band)13%
Interest coverage · Balance sheet0.2x0 (on a fixed band)8%
Current ratio · Balance sheet1.4x49 (on a fixed band)5%
P/E (TTM) · Valuation0.1x100 (vs peers)13%
EV/EBITDA · Valuation8.8x56 (on a fixed band)13%
FCF yield · Valuation-11.1%0 (on a fixed band)10%
Shareholder yield (distributions) · Returnsunavailableunavailable—
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet10/100 · 3/3 factors with a value
  • Growth· partial0/100 · 1/2 factors with a value
  • Quality45/100 · 3/3 factors with a value
  • Returns· partialunavailable · 0/2 factors with a value
  • Valuation56/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

WW INTERNATIONAL, INC. (WW). Latest full fiscal year: 2024; data up to 2026-06-30.

Figures computed from the financial statements: revenue 785.9 m USD in 2024; YoY growth -11.6%; net margin 148.1%; ROE 332.6%; net debt/EBITDA 6.4x.

The estimated value range is 685.06–1,794.10 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 789.30 USD, the price of 12.13 USD leaves a potential of 6,407.0% (value / price − 1) and a margin of safety of 98.5% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 35/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 148.1%
  • P/E (TTM): 0.1x
  • The price is below the estimated value range

What contradicts it

  • FCF conversion: -1.2%
  • Revenue CAGR 3Y: -17.1%
  • Net debt / EBITDA: 6.4x
  • Interest coverage: 0.2x
  • FCF yield: -11.1%
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Shareholder yield (distributions), Payout ratio (FCF).

Versus the vertical median

Services-Personal Services (SIC 7200) · same industry (4-digit SIC) · compared with 10 companies

Multiples and returns vs the median

P/E
0.1x
vertical median 13.2x
below median (−99.2%)
EV/EBITDA
8.8x
vertical median 6.0x
above median (+46.1%)
P/S
0.2x
vertical median 0.7x
below median (−77.3%)
P/B
0.4x
vertical median 2.0x
below median (−77.8%)
ROE
332.6%
vertical median 17.3%
above median (+1,819.4%)
Net margin
148.1%
vertical median 3.7%
above median (+3,884.7%)
EBIT margin
2.5%
vertical median 5.4%
below median (−54.0%)
Revenue YoY
-11.6%
vertical median 4.3%
below median (−369.4%)
Net debt/EBITDA
6.4x
vertical median 3.9x
above median (+63.4%)
Dividend yield
0.0%
vertical median 1.5%
below median (−100.0%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
SCIService Corporation International10.5 bn19.235.7%12.7%+2.9%−3% / +26%
HRBH&R Block Inc6.8 bn9.8710.9%18.6%+4.9%+32% / +22%
YELPYelp Inc1.2 bn10.618.2%8.6%+3.7%−24% / −50%
CSVCarriage Services, Inc.571.4 m12.817.3%10.7%+3.3%−17% / +59%
EVIEVI Industries, Inc.282.3 m45.35.3%1.7%+14.6%+6% / −16%
WWWw International, Inc.121.3 m0.1332.6%148.1%−11.6%−61% / unavailable
RGSRegis Corporation79.4 m13.23.7%3.1%+6.8%+18% / +362%
DLPNDolphin Entertainment, Inc.12.2 m—-51.6%-6.3%+9.7%−42% / −70%
XWELXWELL, Inc.5.1 m——-82.9%−13.8%−21% / −75%
UNFUnifirst Corporation—41.75.0%4.3%+3.7%+45% / +45%
MRMMedirom Healthcare Technologies Inc.——26.0%1.8%+21.5%−85% / −94%

1- and 3-year price returns: for WW from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
6.49
Total return -47% · Per year -47%
11.52
Total return -5% · Per year -5%
17.44
Total return 44% · Per year 44%
3 years
5.15
Total return -58% · Per year -25%
10.40
Total return -14% · Per year -5%
17.44
Total return 44% · Per year 13%
5 years
4.09
Total return -66% · Per year -20%
9.39
Total return -23% · Per year -5%
17.44
Total return 44% · Per year 8%
What moves the 3-year price the most
  • Exit P/E± 2.60
  • Net margin± 1.82
  • Annual revenue growth± 1.64
  • Annual dilution± 0.15

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

WW International, also known as Weight Watchers, sells subscription-based weight management programs, with a clinical component that is increasingly important for members in the United States who can receive GLP-1 medications through affiliated practices. The company emerged from Chapter 11 in June 2025 and reaffirmed its 2026 revenue guidance of $620 million to $635 million 13.

SWOT

Strengths

  • The company has a globally recognized brand and a member community built over time, which supports retention and recruitment 1.
  • The clinical component grew quickly in 2026, and Core+ subscriptions posted sequential growth for three consecutive quarters 3.
  • Gross margins stayed high, and the company reported positive operating cash flow in the second quarter of 2026 3.

Weaknesses

  • The Behavioral business faces pressure from clinical alternatives and free apps, and interest in programs without medication has been volatile 1.
  • The company recently left bankruptcy proceedings, and post-exit results are not comparable with historical ones because of fresh start accounting 12.
  • The cost of debt is high, with the term loan interest rate reported at 10.53% at mid-2026 3.

Opportunities

  • If GLP-1 treatments become more accessible, clinical services and behavioral support programs could attract new members 1.
  • Partnerships with employers and insurers through Weight Watchers for Business could widen the customer base 1.
  • Expansion into other markets could add revenue if the clinical model proves effective outside the United States 1.

Threats

  • Weight-loss medications and competing treatments could reduce demand for behavioral programs 1.
  • GLP-1 regulation is changing quickly, and changes could affect the clinical business model 1.
  • Competitors with greater resources could cut prices or win customers through brand strength and partnerships 1.

Risks

  • Exit from Chapter 11 bankruptcyhigh

    Relationships with vendors, members and employees could be affected, and the company cannot assure that the effects of the proceedings will not influence operations in the future 1.

  • Comparability of resultsmedium

    Because of fresh start accounting, results after June 2025 are not comparable with earlier periods, which makes performance evaluation difficult 12.

  • Competition in the clinical markethigh

    Telehealth providers, pharmacies and pharmaceutical companies could gain market share if they offer more attractive solutions 1.

  • Declining interest in behavioral programsmedium

    If members prefer medication treatments or free apps, revenue from the Behavioral business could decline 1.

  • Debt and cost of financingmedium

    The high-interest loan limits financial flexibility, and cash flow pressure could grow if revenue falls short of guidance 3.

Investment thesis

What would need to be true (bull case)

  • If the clinical component keeps growing, revenue and ARPU could support the 2026 guidance 3.
  • Sequential growth in Core+ subscribers could indicate that the Behavioral business is stabilizing 3.
  • High margins and positive cash flow could leave room for repaying debt 3.

What would break the thesis

  • If GLP-1 medications become directly accessible, demand for the company's programs could fall 1.
  • The high cost of the loan could limit investment, especially if revenue does not grow enough 3.
  • The recent exit from insolvency and management changes could slow execution of the strategic plan 1.

What to watch

  • Delivery against revenue and Adjusted EBITDA guidance2026
  • Trend in Clinical subscribers and ARPUQ3 2026
  • Effect of regulatory changes for GLP-1 medications2027
  • Marketing spend and operating cash flownext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

The company sells subscriptions for weight loss and weight maintenance programs, structured in three tiers: Core and Core+ (both in the Behavioral business) and Med+, available only in the United States, in the Clinical business 1. Revenue comes mainly from subscriptions, and at the end of fiscal 2025 the company had approximately 2.6 million Behavioral subscribers and approximately 130.2 thousand Clinical subscribers 1.

The integrated model combines community support, personalized nutrition, behavioral science, digital tools, coaching and, for eligible U.S. members, access to specialized clinicians who can prescribe medications, including oral and injectable GLP-1 forms 1. The company also serves employers and insurers through Weight Watchers for Business 1.

The company emerged from Chapter 11 on June 24, 2025; its debts were discharged, and a five-year new term loan of $465.0 million maturing in 2030 was put in place 1. From 2025 reporting is on a calendar year, and on June 30, 2026 the term loan interest rate was 10.53% 23.

Segments

Behavioral (Core and Core+)

This business sells digital subscriptions and workshops, and Core+ adds unlimited coaching and specific programs such as GLP-1 Success and Menopause. At June 30, 2026, Core+ subscribers reached 541 thousand, up 13.9% from a year earlier, the third consecutive quarter of sequential growth 3.

Clinical (Med+)

Med+ is available to clinically eligible members in the United States and includes access to board-certified doctors and an FDA-approved medication formulary. Clinical Subscription Revenue was $39.9 million in the second quarter of 2026, up 30.4% year-over-year, and Clinical subscribers grew 55.7% 3.

Market context

The weight management and wellness market includes commercial programs, telehealth services, GLP-1 medications, apps and free alternatives, and competition has intensified as medication-based treatments expand 1. The company notes growing interest in medications, while interest in behavioral programs has been under pressure 12.

Trends

  • Popularity of GLP-1 medicationsmixed

    Rising interest in weight-loss medications could increase demand for the clinical component, but could reduce interest in behavioral programs without medication 13.

  • Growth of the clinical componenttailwind

    Clinical subscriptions grew quickly in 2026, and the company said ARPU rose because of a larger mix toward Clinical, which could support revenue if the trend continues 3.

  • GLP-1 regulationheadwind

    The regulatory environment for GLP-1 medications is changing rapidly, and changes could alter customers' access to treatments and the company's business model 1.

  • Seasonal marketing costsmixed

    Marketing expense fell from the first quarter of 2026 after peak season, which helped margins but may influence recruitment of new members 3.

Competitive position

Competitors include commercial weight management programs, telehealth providers and clinics, pharmacies, pharmaceutical companies, nutrition apps and other technology providers 1. Some competitors are larger and have greater financial resources and brand recognition 1.

Clinical competition is intense, and the company has said its limited experience in the industry could affect its ability to compete with larger players 1. Consumers can also choose free or do-it-yourself solutions, which adds pressure on the Behavioral business 1.

  • Telehealth weight management providers

    Companies offering online consultations and medication treatments, with stronger brand recognition and greater resources in the healthcare market 1.

  • Pharmaceutical companies with weight-loss medications

    Producers of injectable and oral weight-loss drugs that can offer treatments directly to patients or through partners 1.

  • Nutrition and tracking apps

    Apps and wearable devices offering free or low-cost tracking of diet and activity 1.

  • Commercial weight-loss programs

    Other weight management programs competing for the same consumers 1.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / WW International, Inc. · 16 Mar 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / WW International, Inc. · 05 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / WW International, Inc. · 05 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.

WW International, Inc. (WW): stock, results, valuation and forecast · olivLaw