investorscraft@gmail.com

Intrinsic Value of Willamette Valley Vineyards, Inc. (WVVI)

Previous Close$5.29
Intrinsic Value
Upside potential
Previous Close
$5.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Willamette Valley Vineyards, Inc. operates as a premium winery in Oregon’s Willamette Valley, specializing in Pinot Noir and other cool-climate varietals. The company generates revenue through direct-to-consumer sales, wholesale distribution, and hospitality services, including its tasting rooms and wine club memberships. Positioned in the competitive luxury wine segment, WVVI emphasizes sustainable viticulture and estate-grown grapes, differentiating itself through regional authenticity and a strong brand reputation among wine enthusiasts. The company’s vertically integrated model allows control over production quality, though it faces margin pressures from rising input costs and capital-intensive operations. Its market position is bolstered by Oregon’s growing recognition as a premier wine region, but scalability remains constrained by limited production capacity and reliance on regional demand.

Revenue Profitability And Efficiency

In FY 2024, Willamette Valley Vineyards reported revenue of $24.2 million but recorded a net loss of $0.1 million, reflecting margin compression amid elevated operating costs. Diluted EPS stood at -$0.0237, with negative operating cash flow of $3.2 million, partly due to working capital investments. Capital expenditures of $1.9 million suggest ongoing vineyard and facility maintenance, though cash burn raises liquidity concerns.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore challenges in translating revenue growth into profitability. High fixed costs from estate operations and debt servicing limit capital efficiency, with interest expenses likely pressuring margins further. Asset turnover metrics are unavailable, but the capital-intensive nature of winemaking suggests subdued returns on invested capital without significant scale improvements.

Balance Sheet And Financial Health

WVVI’s financial health is strained, with $0.3 million in cash against $29.6 million in total debt, indicating leveraged positioning. The lack of dividend payouts prioritizes debt management, but refinancing risks persist given tight liquidity. Shareholder equity is likely eroded by cumulative losses, though detailed balance sheet data is needed to assess covenant compliance or asset coverage.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the absence of dividends aligns with reinvestment needs and financial conservatism. Growth depends on premium pricing power and tourism recovery, though macroeconomic headwinds may dampen discretionary spending on luxury wines. Expansion opportunities are limited without additional financing or operational restructuring.

Valuation And Market Expectations

Market expectations appear muted, with the company’s micro-cap status and lack of profitability likely deterring broad investor interest. Valuation multiples are unavailable, but the debt-heavy capital structure and negative earnings suggest discounted pricing relative to peers. Sector comps would require analysis of premium wine producers with similar scale and regional focus.

Strategic Advantages And Outlook

WVVI’s strengths lie in its terroir-driven brand and loyal customer base, but operational scalability is a key hurdle. The outlook hinges on cost containment, debt refinancing, and demand resilience in the premium wine segment. Strategic partnerships or acreage monetization could provide liquidity, while climate-related risks to grape yields remain a long-term concern.

Sources

Company filings (CIK: 0000838875), unaudited financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount