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 $12.71 per share. The share price was $20.50 on November 10, 2026, 61% 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% | $5.01 | -76% |
| Base | 1.0% | 9.0% | $12.71 | -38% |
| Bull | 6.0% | 8.0% | $27.09 | +32% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $18.08 | $19.69 | $21.66 | $24.13 | $27.30 |
| 8.0% | $14.09 | $15.14 | $16.37 | $17.86 | $19.67 |
| 9.0% | $11.17 | $11.89 | $12.71 | $13.67 | $14.81 |
| 10.0% | $8.94 | $9.45 | $10.02 | $10.68 | $11.44 |
| 11.0% | $7.18 | $7.55 | $7.96 | $8.43 | $8.97 |
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