A Discounted Cash Flow, or DCF, model estimates what a company could be worth by projecting its future cash flows and then discounting them back to today using a required return. It is essentially asking what those future dollars are worth in present terms.
For Wolverine World Wide, the model used is a 2 Stage Free Cash Flow to Equity approach. The company’s latest twelve month free cash flow is US$57.21 million. Analysts provide explicit forecasts out to 2027, with free cash flow for that year projected at US$135.24 million. Beyond that, Simply Wall St extrapolates further, with ten year projections running through 2035 based on those early year estimates.
When all those projected cash flows are discounted back and combined, the DCF model arrives at an estimated intrinsic value of US$30.45 per share. Compared with the recent share price of US$17.73, this implies the stock is about 41.8% undervalued according to this model.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Wolverine World Wide is undervalued by 41.8%. Track this in your watchlist or portfolio, or discover 55 more high quality undervalued stocks.
For profitable companies, the P/E ratio is a useful yardstick because it links what you are paying directly to the earnings the business is already generating. Investors usually accept a higher P/E when they expect stronger growth or see lower risk, and a lower P/E when growth expectations are more modest or risks feel higher.
Wolverine World Wide currently trades on a P/E of 16.7x. That sits below the Luxury industry average of about 18.9x and also below the peer group average of roughly 27.1x. This suggests the market is assigning a lower earnings multiple than many comparable companies.
Simply Wall St’s Fair Ratio for Wolverine World Wide is 17.0x. This is a proprietary estimate of what the P/E could be based on factors such as the company’s earnings growth profile, industry, profit margins, market cap and specific risks. Because it blends these company specific inputs, it can be more tailored than a simple comparison with broad industry or peer averages.
Comparing the Fair Ratio of 17.0x with the actual P/E of 16.7x, the gap is small, so the shares look ABOUT RIGHT on this metric.
Result: ABOUT RIGHT
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 23 top founder-led companies.
Earlier we mentioned that there is an even better way to understand valuation. On Simply Wall St’s Community page you can use Narratives, where you and other investors connect Wolverine World Wide’s story to a set of assumptions about future revenue, earnings and margins. These assumptions then roll into a fair value that can be compared with today’s share price to help you judge whether it looks attractive, expensive or somewhere in between. These Narratives update automatically as new news or earnings arrive and span a range of views from more optimistic fair values around US$35.92 per share to more cautious ones near US$17.00 per share, all based on different interpretations of the same business.
For Wolverine World Wide however, we’ll make it really easy for you with previews of two leading Wolverine World Wide Narratives:
🐂 Wolverine World Wide Bull Case
Fair value in this bullish narrative: US$21.33 per share
Implied discount to that fair value at the last close of US$17.73: about 16.9% undervalued using this narrative’s fair value
Revenue growth assumption in this narrative: about 5.0% a year
🐻 Wolverine World Wide Bear Case
Fair value in this bearish narrative: US$17.00 per share
Implied premium to that fair value at the last close of US$17.73: about 4.1% overvalued using this narrative’s fair value
Revenue growth assumption in this narrative: about 4.9% a year
Together, these two narratives frame the current debate around Wolverine World Wide. Your next step is to decide which set of assumptions feels closer to how you see the brands, channels and risks playing out over time, then test whether the current share price lines up with your own view of fair value.
Curious how numbers become stories that shape markets? Explore Community Narratives
Do you think there's more to the story for Wolverine World Wide? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com