What is V F Corp worth?
With the base-case assumptions below, a discounted cash flow model on V F Corp's reported free cash flow gives $13.63 per share. The share price was $14.15 on September 25, 2026, 4% 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 | -4.0% | 10.0% | $5.93 | -58% |
| Base | 1.0% | 9.0% | $13.63 | -4% |
| Bull | 6.0% | 8.0% | $28.02 | +98% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $19.00 | $20.61 | $22.59 | $25.05 | $28.22 |
| 8.0% | $15.01 | $16.06 | $17.30 | $18.78 | $20.60 |
| 9.0% | $12.09 | $12.81 | $13.63 | $14.60 | $15.74 |
| 10.0% | $9.86 | $10.37 | $10.95 | $11.60 | $12.36 |
| 11.0% | $8.10 | $8.47 | $8.89 | $9.36 | $9.89 |
Where the presets come from
Base: years 1 to 5 grow at V F Corp's revenue growth rate over the last 5 fiscal years (0.8% 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