Wolverine World Wide, Inc. (WWW) DCF Valuation

Wolverine World Wide, Inc. (WWW) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Wolverine World Wide, Inc. (WWW) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Engineered for accuracy, our (WWW) DCF Calculator enables you to assess Wolverine World Wide, Inc. valuation using genuine financial data, offering complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,273.7 1,791.1 2,414.9 2,684.8 2,242.9 2,289.5 2,337.2 2,385.8 2,435.4 2,486.1
Revenue Growth, % 0 -21.23 34.83 11.18 -16.46 2.08 2.08 2.08 2.08 2.08
EBITDA 292.1 -96.6 207.3 -137.3 -46.2 40.6 41.4 42.3 43.2 44.1
EBITDA, % 12.85 -5.39 8.58 -5.11 -2.06 1.77 1.77 1.77 1.77 1.77
Depreciation 116.2 43.9 89.6 68.3 24.5 68.3 69.7 71.1 72.6 74.1
Depreciation, % 5.11 2.45 3.71 2.54 1.09 2.98 2.98 2.98 2.98 2.98
EBIT 175.9 -140.5 117.7 -205.6 -70.7 -27.7 -28.3 -28.8 -29.4 -30.1
EBIT, % 7.74 -7.84 4.87 -7.66 -3.15 -1.21 -1.21 -1.21 -1.21 -1.21
Total Cash 180.6 347.4 161.7 131.5 179.0 214.8 219.3 223.9 228.5 233.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 331.2 268.3 319.6 241.7 230.8
Account Receivables, % 14.57 14.98 13.23 9 10.29
Inventories 348.2 243.1 365.5 745.2 373.6 405.0 413.4 422.0 430.8 439.7
Inventories, % 15.31 13.57 15.14 27.76 16.66 17.69 17.69 17.69 17.69 17.69
Accounts Payable 202.1 185.0 222.1 272.2 206.0 218.6 223.1 227.8 232.5 237.4
Accounts Payable, % 8.89 10.33 9.2 10.14 9.18 9.55 9.55 9.55 9.55 9.55
Capital Expenditure -34.4 -10.3 -17.6 -36.5 -14.6 -22.1 -22.6 -23.0 -23.5 -24.0
Capital Expenditure, % -1.51 -0.57507 -0.72881 -1.36 -0.65094 -0.96546 -0.96546 -0.96546 -0.96546 -0.96546
Tax Rate, % 70.49 70.49 70.49 70.49 70.49 70.49 70.49 70.49 70.49 70.49
EBITAT 154.9 -105.8 100.6 -153.7 -20.9 -19.5 -20.0 -20.4 -20.8 -21.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -240.6 78.7 36.0 -373.6 305.3 -45.6 17.4 17.7 18.1 18.5
WACC, % 9.98 9.69 9.92 9.68 8.68 9.59 9.59 9.59 9.59 9.59
PV UFCF
SUM PV UFCF 10.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 19
Terminal Value 344
Present Terminal Value 218
Enterprise Value 228
Net Debt 909
Equity Value -681
Diluted Shares Outstanding, MM 79
Equity Value Per Share -8.57

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to create various scenarios.
  • Real-World Data: Wolverine World Wide, Inc. (WWW) financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Wolverine World Wide, Inc. (WWW).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adaptable inputs for personalized analysis.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Wolverine World Wide, Inc. (WWW).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Wolverine World Wide, Inc.’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions regarding Wolverine World Wide, Inc. (WWW).

Why Choose Wolverine World Wide, Inc. (WWW)?

  • Time Efficient: Quickly access comprehensive data without the hassle of manual calculations.
  • Enhanced Accuracy: Utilizes precise financial metrics to minimize valuation discrepancies.
  • Completely Customizable: Adjust the model to suit your specific business insights and forecasts.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use Wolverine World Wide, Inc. (WWW)?

  • Investors: Gain insights into the footwear and apparel market with a trusted brand's performance data.
  • Market Analysts: Utilize comprehensive reports to analyze trends in consumer preferences and retail strategies.
  • Retail Consultants: Tailor presentations with detailed information on Wolverine's diverse portfolio of brands.
  • Shoe and Apparel Enthusiasts: Explore the latest innovations and sustainability efforts from a leading company.
  • Students and Educators: Leverage real-world case studies for a deeper understanding of brand management and market dynamics.

What the Template Contains

  • Pre-Filled Data: Includes Wolverine World Wide’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Wolverine World Wide’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.