WWW
Wolverine World Wide Inc
Price:  
12.83 
USD
Volume:  
812,210.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WWW Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Wolverine World Wide Inc (WWW) is 13.82 USD. This WWW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.83 USD, the upside of Wolverine World Wide Inc is %.

The range of the Intrinsic Value is 4.53 - 68.40 USD

12.83 USD
Stock Price
13.82 USD
Intrinsic Value
Intrinsic Value Details

WWW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.53 - 68.40 13.82 7.7%
DCF (Growth 10y) 7.78 - 83.89 18.99 48.0%
DCF (EBITDA 5y) 7.44 - 14.68 10.39 -19.1%
DCF (EBITDA 10y) 10.77 - 25.62 16.61 29.5%
Fair Value -4.60 - -4.60 -4.60 -135.88%
P/E (14.18) - (14.55) (14.46) -212.7%
EV/EBITDA (7.13) - (3.21) (5.31) -141.4%
EPV 1.45 - 11.48 6.47 -49.6%
DDM - Stable (6.84) - (19.05) (12.95) -200.9%
DDM - Multi 6.41 - 14.31 8.91 -30.6%

WWW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,025.50
Beta 1.49
Outstanding shares (mil) 79.93
Enterprise Value (mil) 1,712.70
Market risk premium 4.60%
Cost of Equity 10.89%
Cost of Debt 12.43%
WACC 10.20%