Fair value (multi-method)
Four independent methods triangulate what VFC is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$4.09
Method range
$4.09 – $31.09
median $14.70
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $4.09 | -75.34% |
| Exit multiple | $31.09 | +87.40% |
| Analyst target | $20.50 | +23.57% |
| Graham number | $8.89 | -46.41% |
- Forward DCF$4.09
- Exit multiple$31.09
- Analyst target$20.50
- Graham number$8.89
Stock price
$16.59
EPS (TTM)
$0.64
5Y EPS CAGR
-9.3%
Fair value @ hist. growth
$4.09
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
10.0%
per year over your projection horizon
Margin of safety -305.6% vs hist-growth DCF
Historical 5Y CAGR
-9.3%
Your model implies
10.0%
Analyst consensus for next year implies 68.9% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.4% | 6.8% | 6.1% | 5.2% | 4.3% | 3.3% |
| 8.4% | 9.1% | 8.4% | 7.7% | 7.0% | 6.1% |
| 9.4% | 11.2% | 10.6% | 10.0% | 9.4% | 8.7% |
| 10.4% | 13.1% | 12.6% | 12.1% | 11.5% | 10.9% |
| 11.4% | 15.0% | 14.5% | 14.1% | 13.6% | 13.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.10
Low vs growth
Net debt
$4.2B
Total debt − cash
Beta
0.97
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
V.F. (VFC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation