As of 2025-06-29, the Intrinsic Value of Wolverine World Wide Inc (WWW) is 50.99 USD. This WWW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.53 USD, the upside of Wolverine World Wide Inc is 175.20%.
The range of the Intrinsic Value is 28.01 - 176.77 USD
Based on its market price of 18.53 USD and our intrinsic valuation, Wolverine World Wide Inc (WWW) is undervalued by 175.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.01 - 176.77 | 50.99 | 175.2% |
| DCF (Growth 10y) | 31.64 - 179.28 | 54.60 | 194.7% |
| DCF (EBITDA 5y) | 12.07 - 17.66 | 14.92 | -19.5% |
| DCF (EBITDA 10y) | 17.82 - 25.63 | 21.61 | 16.6% |
| Fair Value | 4.53 - 4.53 | 4.53 | -75.53% |
| P/E | 9.26 - 14.35 | 12.10 | -34.7% |
| EV/EBITDA | 4.10 - 7.69 | 5.40 | -70.9% |
| EPV | 6.59 - 12.17 | 9.38 | -49.4% |
| DDM - Stable | 10.43 - 50.53 | 30.48 | 64.5% |
| DDM - Multi | 18.46 - 67.32 | 28.72 | 55.0% |
| Market Cap (mil) | 1,501.67 |
| Beta | 1.75 |
| Outstanding shares (mil) | 81.04 |
| Enterprise Value (mil) | 2,105.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.35% |
| Cost of Debt | 5.94% |
| WACC | 6.50% |