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)
$39.28
Method range
$19.46 – $39.28
median $26.23
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 | $39.28 | +11.97% |
| Exit multiple | $26.23 | -25.24% |
| Analyst target | — | — |
| Graham number | $19.46 | -44.52% |
- Forward DCF$39.28
- Exit multiple$26.23
- Analyst target—
- Graham number$19.46
Stock price
$35.08
FCF / share (TTM)
$1.79
3Y FCF CAGR
60.8%
Fair value @ hist. growth
$1685.94
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
5.1%
per year over your projection horizon
Margin of safety 97.9% vs hist-growth DCF
Historical 3Y CAGR
60.8%
Your model implies
5.1%
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% | 2.0% | 1.2% | 0.3% | -0.7% | -1.8% |
| 7.9% | 4.2% | 3.6% | 2.8% | 2.1% | 1.2% |
| 8.9% | 6.3% | 5.7% | 5.1% | 4.5% | 3.7% |
| 9.9% | 8.2% | 7.7% | 7.2% | 6.6% | 6.0% |
| 10.9% | 10.0% | 9.6% | 9.1% | 8.6% | 8.1% |
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
$90M
Total debt − cash
Beta
0.87
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