/
DCF Valuation
Base-case fair value
$200.15
Intrinsic $266.87 · 25% MOS
Current price: $35.08
Base-case summary
Our base-case DCF for Weyco Group Inc (WEYS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 55.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $49M in trailing free cash flow, this produces an intrinsic value of $266.87 per share. A 25% safety margin gives a fair value of $200.15, suggesting the stock is currently 471% undervalued against the $35.08 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$49M
Cash & equivalents
$91M
Total debt
$10M
Shares outstanding
10M