Weyco Group, Inc.

Weyco Group, Inc.

WEYSยทNASDAQ

$34.29

-3.9%
Consumer CyclicalApparel - Footwear & Accessories

Weyco Group, Inc. designs and distributes footwear for men, women, and children. It operates through two segments, North American Wholesale Operations and North American Retail Operations. The company offers mid-priced leather dress shoes and casual footwear of man-made materials or leather; and outdoor boots, shoes, and sandals under the Florsheim, Nunn Bush, Stacy Adams, BOGS, and Rafters brand names. It is also involved in the wholesale of its products to approximately 10,000 footwear, department, and specialty stores, as well as e-commerce retailers. As of December 31, 2021, the company had four brick and mortar retail stores in the United States. In addition, it has licensing agreements with third parties, who sell its branded apparel, accessories, and specialty footwear. It serves in the United States, Canada, Europe, Australia, Asia, and South Africa. The company was formerly known as Weyenberg Shoe Manufacturing Company and changed its name to Weyco Group, Inc. in April 1990. Weyco Group, Inc. was incorporated in 1906 and is based in Milwaukee, Wisconsin.

At a Glance

Live Snapshot
Market Cap$326.86M
EPS2.4400
P/E Ratio14.05
Earnings Date08/04/2026
Weyco Group, Inc.

Weyco Group, Inc. Fair Value Envelope

WEYS ยท NASDAQ

Our analysis suggests that WEYS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $34.29, this represents a potential HIDDEN relative to our calculated worth for Weyco Group, Inc..

Intrinsic Value
Current Price: $34.29

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$451.4M
+ Cash & Equivalents$96.0M
Firm Value$547.5M
- Debt$6.4M
Equity Value$541.0M
/ Shares Outstanding9,539,379B
DCF Value$57
UNDERVALUED BY 65%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$36.4M
$35.6M
$34.7M
$33.9M
$33.1M
$32.4M
$31.6M
$30.9M
$30.2M
$29.5M
Maintenance CapEx
-$342.1K
-$334.2K
-$326.5K
-$318.9K
-$311.6K
-$304.4K
-$297.3K
-$290.4K
-$283.7K
-$277.2K
Owner Earnings
$36.1M
$35.2M
$34.4M
$33.6M
$32.8M
$32.1M
$31.3M
$30.6M
$29.9M
$29.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$33.4M
$30.2M
$27.3M
$24.7M
$22.3M
$20.2M
$18.3M
$16.5M
$15.0M
$13.5M
Terminal Value represents 50.9% of Enterprise Value