investorscraft@gmail.com

Intrinsic ValueWolverine World Wide, Inc. (WWW)

Previous Close$17.72
Intrinsic Value
Upside potential
Previous Close
$17.72

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

Wolverine World Wide, Inc. operates as a global footwear and apparel company, leveraging a diversified portfolio of brands across performance, lifestyle, and work categories. The company generates revenue through wholesale distribution, direct-to-consumer channels, and e-commerce, with a strong emphasis on brand equity and consumer loyalty. Its key brands include Merrell, Saucony, and Wolverine, which cater to distinct market segments, from outdoor enthusiasts to professional workers. Wolverine competes in the highly fragmented footwear industry, where differentiation through innovation, sustainability, and brand storytelling is critical. The company maintains a mid-tier market position, balancing premium and value offerings to capture broad consumer demand. Its global supply chain and omnichannel strategy enhance its ability to adapt to shifting retail trends, though it faces intense competition from both established players and emerging direct-to-consumer brands. Wolverine’s focus on operational efficiency and brand revitalization supports its resilience in a competitive landscape.

Revenue Profitability And Efficiency

In FY 2024, Wolverine reported revenue of $1.76 billion, with net income of $47.9 million, reflecting a net margin of approximately 2.7%. Operating cash flow stood at $180.1 million, indicating solid cash generation despite modest profitability. Capital expenditures were $20.2 million, suggesting disciplined reinvestment. The company’s efficiency metrics highlight room for improvement in cost management, particularly in balancing wholesale and direct-to-consumer margins.

Earnings Power And Capital Efficiency

Diluted EPS was $0.62, underscoring moderate earnings power relative to its revenue base. The company’s capital efficiency is tempered by its debt load, with interest obligations likely pressuring net income. Free cash flow, calculated as operating cash flow minus capital expenditures, was $160 million, providing flexibility for debt reduction or strategic initiatives.

Balance Sheet And Financial Health

Wolverine’s balance sheet shows $152.1 million in cash and equivalents against total debt of $797.7 million, indicating a leveraged position. The debt-to-equity ratio suggests reliance on borrowing, though operating cash flow supports near-term liquidity. Shareholders’ equity is likely constrained by accumulated liabilities, warranting close monitoring of leverage trends.

Growth Trends And Dividend Policy

Revenue trends reflect steady demand, though growth may be muted by macroeconomic pressures. The company paid a dividend of $0.40 per share, signaling a commitment to shareholder returns despite its leveraged balance sheet. Future growth may hinge on brand innovation and e-commerce expansion, with dividends likely remaining stable absent significant earnings improvement.

Valuation And Market Expectations

The market appears to price Wolverine conservatively, given its modest earnings and elevated debt. Investors may discount its valuation due to sector headwinds and operational execution risks. A forward-looking assessment would require clearer signs of margin expansion or deleveraging to justify a higher multiple.

Strategic Advantages And Outlook

Wolverine’s diversified brand portfolio and omnichannel distribution provide strategic flexibility, but its outlook depends on improving profitability and reducing leverage. Success in brand revitalization and cost optimization could enhance competitiveness, though macroeconomic volatility and consumer spending trends remain key risks. The company’s ability to navigate these challenges will determine its long-term positioning.

Sources

10-K filing, company investor relations

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