What is Levi Strauss & Co worth?
With the base-case assumptions below, a discounted cash flow model on Levi Strauss & Co's reported free cash flow gives $14.98 per share. The share price was $24.39 on November 10, 2026, 63% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 2.0% | 10.0% | $8.82 | -64% |
| Base | 7.0% | 9.0% | $14.98 | -39% |
| Bull | 12.0% | 8.0% | $26.47 | +9% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $19.44 | $20.80 | $22.47 | $24.56 | $27.24 |
| 8.0% | $16.11 | $16.99 | $18.04 | $19.30 | $20.83 |
| 9.0% | $13.68 | $14.28 | $14.98 | $15.79 | $16.76 |
| 10.0% | $11.82 | $12.25 | $12.74 | $13.30 | $13.94 |
| 11.0% | $10.37 | $10.68 | $11.04 | $11.43 | $11.88 |
Where the presets come from
Base: years 1 to 5 grow at Levi Strauss & Co's revenue growth rate over the last 5 fiscal years (7.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions