Wolverine World Wide, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-38.5% vs price
Base Case (Median)
14.4% vs price
Bull Case (75th pct.)
67.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $12.49 | -37.5% | High (40%) |
| PE Comparable | $24.13 | 20.7% | Medium (25%) |
| Growth Trajectory DCF | $47.31 | 136.7% | Medium (20%) |
| Graham Number | $12.09 | -39.5% | Medium (30%) |
| EV/EBITDA | $22.86 | 14.4% | Medium (20%) |
| EV/FCF | $42.84 | 114.3% | Medium (20%) |
| Earnings Power Value | $1.65 | -91.7% | Medium (50%) |
Based on 7 out of 8 methods, WWW appears fairly valued at the current price of $19.99. The base case fair value of $22.86 implies 14.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.