Discounted Cash Flow
Wolverine World Wide Inc. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $2.4b | $300.0k | $170.3m | 0.0% | $0.00 |
| 2018 | $2.2b (-4.7%) | $200.1m (66600.0%) | $75.8m (-55.5%) | 8.9% (69900.4%) | $2.07 |
| 2019 | $2.3b (1.5%) | $128.5m (-35.8%) | $188.2m (148.3%) | 5.7% (-36.8%) | $1.48 (-28.5%) |
| 2020 | $1.8b (-21.2%) | $-136.9m (-206.5%) | $298.8m (58.8%) | -7.6% (-235.2%) | $-1.70 (-214.9%) |
| 2021 | $1.8b (0.0%) | $-136.9m (0.0%) | $308.2m (3.1%) | -7.6% (0.0%) | $-1.70 (0.0%) |
| 2022 | $2.7b (49.9%) | $68.6m (150.1%) | $50.3m (-83.7%) | 2.6% (133.4%) | $-2.37 (-39.4%) |
| 2023 | $2.2b (-16.5%) | $-39.6m (-157.7%) | $107.2m (113.1%) | -1.8% (-169.1%) | $-0.51 (78.5%) |
| 2024 | $1.8b (-21.8%) | $47.9m (221.0%) | $159.9m (49.2%) | 2.7% (254.6%) | $0.55 (207.8%) |
| 2025 | $1.9b (6.8%) | $95.8m (100.0%) | $125.5m (-21.5%) | 5.1% (87.3%) | $1.14 (107.3%) |
| 2026 | $1.9b (0.0%) | $95.8m (0.0%) | $140.0m (11.6%) | 5.1% (0.0%) | $1.14 (0.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.