What is Weyco Group Inc worth?
With the base-case assumptions below, a discounted cash flow model on Weyco Group Inc's reported free cash flow gives $86.76 per share. The share price was $47.44 on September 25, 2026, 45% below 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% | $57.12 | +20% |
| Base | 7.0% | 9.0% | $86.76 | +83% |
| Bull | 12.0% | 8.0% | $142.08 | +199% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $108.23 | $114.80 | $122.83 | $132.87 | $145.78 |
| 8.0% | $92.19 | $96.46 | $101.49 | $107.54 | $114.92 |
| 9.0% | $80.48 | $83.40 | $86.76 | $90.68 | $95.32 |
| 10.0% | $71.57 | $73.64 | $75.99 | $78.67 | $81.77 |
| 11.0% | $64.56 | $66.08 | $67.77 | $69.68 | $71.85 |
Where the presets come from
Base: years 1 to 5 grow at Weyco Group Inc's revenue growth rate over the last 5 fiscal years (7.2% 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