investorscraft@gmail.com

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

Previous Close$3.23
Intrinsic Value
Upside potential
Previous Close
$3.23

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 at its estate vineyards and tasting rooms. Its vertically integrated model—from grape cultivation to bottling and retail—allows for quality control and brand consistency. The winery competes in the premium and ultra-premium wine segments, leveraging Oregon’s reputation for high-quality Pinot Noir. While regional competitors abound, the company differentiates itself through estate-grown fruit, sustainable practices, and a loyal customer base. However, its scale is modest compared to national wine producers, limiting broader market penetration. The hospitality segment, including events and wine club memberships, provides recurring revenue but is sensitive to economic cycles and consumer discretionary spending.

Revenue Profitability And Efficiency

In FY 2024, Willamette Valley Vineyards reported revenue of $24.2 million but recorded a net loss of $117,894, reflecting margin pressures. Operating cash flow was negative at $3.2 million, exacerbated by capital expenditures of $1.9 million. The diluted EPS of -$0.02 underscores profitability challenges, likely tied to rising input costs, operational inefficiencies, or competitive pricing dynamics in the premium wine market.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight strained capital efficiency, with investments in production and hospitality not yet yielding sufficient returns. Elevated debt levels relative to cash reserves ($320,883 vs. $29.6 million total debt) further constrain financial flexibility. The dividend payout of $0.22 per share appears unsustainable without improved earnings or external financing.

Balance Sheet And Financial Health

Willamette Valley Vineyards’ balance sheet shows limited liquidity, with cash equivalents covering just 1.1% of total debt. The high leverage ratio raises concerns about refinancing risks, particularly given negative operating cash flow. Capital expenditures, though necessary for growth, may further strain liquidity if not matched by revenue acceleration.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding direct-to-consumer sales and premiumization trends, but recent financials suggest stagnation. The dividend, while a signal of commitment to shareholders, may require reassessment if losses persist. The company’s ability to scale production or diversify revenue streams—such as through branded partnerships—could be critical for long-term viability.

Valuation And Market Expectations

The market likely prices WVVIP conservatively, reflecting its niche positioning and financial headwinds. Investors may demand clearer profitability pathways or deleveraging progress before assigning higher multiples. Comparable valuations in the wine sector would hinge on margins, brand equity, and growth runway—areas where the company faces challenges.

Strategic Advantages And Outlook

Willamette Valley Vineyards’ strengths include its estate-driven quality control and regional brand equity. However, macroeconomic pressures, debt burdens, and competitive intensity pose material risks. A turnaround would require cost discipline, debt management, and leveraging its hospitality assets to drive higher-margin sales. The outlook remains cautious unless operational improvements materialize.

Sources

Company 10-K (CIK: 0000838875), SEC filings

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