Fair value (multi-method)
Four independent methods triangulate what WEYS 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)
$39.19
Method range
$19.46 – $39.19
median $26.19
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 | $39.19 | +1.36% |
| Exit multiple | $26.19 | -32.26% |
| Analyst target | — | — |
| Graham number | $19.46 | -49.66% |
- Forward DCF$39.19
- Exit multiple$26.19
- Analyst target—
- Graham number$19.46
Stock price
$38.66
FCF / share (TTM)
$1.79
3Y FCF CAGR
60.8%
Fair value @ hist. growth
$1,680.37
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 FCF growth
6.4%
per year over your projection horizon
Margin of safety 97.7% vs hist-growth DCF
Historical 3Y CAGR
60.8%
Your model implies
6.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
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.
Undiscounted FCF per share over 10 years at 61% annual growth.
Cumulative FCF covers the current price by year 5.
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% |
|---|---|---|---|---|---|
| 6.9% | 3.2% | 2.4% | 1.5% | 0.5% | -0.6% |
| 7.9% | 5.5% | 4.9% | 4.1% | 3.3% | 2.4% |
| 8.9% | 7.6% | 7.0% | 6.4% | 5.8% | 5.0% |
| 9.9% | 9.6% | 9.1% | 8.5% | 8.0% | 7.3% |
| 10.9% | 11.4% | 11.0% | 10.5% | 10.0% | 9.4% |
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.
Net cash
$85.2M
Total debt − cash
Beta
0.85
Vs market benchmark
Frequently asked questions
Weyco Group (WEYS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks1.51% TTM
- Dividend Profile7.99% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History6 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.