VFC
VF Corp
Price:  
12.34 
USD
Volume:  
20,000,428.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VFC Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of VF Corp (VFC) is 17.35 USD. This VFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.34 USD, the upside of VF Corp is %.

The range of the Intrinsic Value is 7.25 - 49.31 USD

12.34 USD
Stock Price
17.35 USD
Intrinsic Value
Intrinsic Value Details

VFC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.25 - 49.31 17.35 40.6%
DCF (Growth 10y) 10.68 - 54.60 21.29 72.6%
DCF (EBITDA 5y) 4.90 - 10.26 7.73 -37.3%
DCF (EBITDA 10y) 8.48 - 15.62 12.06 -2.3%
Fair Value -24.59 - -24.59 -24.59 -299.31%
P/E (20.71) - 4.70 (9.66) -178.3%
EV/EBITDA (1.61) - 21.01 9.23 -25.2%
EPV 17.46 - 27.39 22.43 81.7%
DDM - Stable (12.24) - (31.52) (21.88) -277.3%
DDM - Multi 5.99 - 12.30 8.09 -34.5%

VFC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,798.04
Beta 0.41
Outstanding shares (mil) 388.82
Enterprise Value (mil) 10,018.17
Market risk premium 4.60%
Cost of Equity 11.44%
Cost of Debt 4.71%
WACC 6.71%