U.S. markets open in 3 hours 18 minutes
  • S&P Futures

    3,622.25
    -38.75 (-1.06%)
     
  • Dow Futures

    28,962.00
    -241.00 (-0.83%)
     
  • Nasdaq Futures

    11,167.50
    -166.25 (-1.47%)
     
  • Russell 2000 Futures

    1,653.60
    -14.80 (-0.89%)
     
  • Crude Oil

    78.18
    -0.32 (-0.41%)
     
  • Gold

    1,625.20
    -11.00 (-0.67%)
     
  • Silver

    17.97
    -0.37 (-2.00%)
     
  • EUR/USD

    0.9580
    -0.0017 (-0.18%)
     
  • 10-Yr Bond

    3.9640
    0.0000 (0.00%)
     
  • Vix

    34.55
    +2.29 (+7.10%)
     
  • GBP/USD

    1.0677
    -0.0054 (-0.50%)
     
  • USD/JPY

    144.7070
    -0.0840 (-0.06%)
     
  • BTC-USD

    18,689.65
    -1,508.19 (-7.47%)
     
  • CMC Crypto 200

    427.07
    -32.07 (-6.98%)
     
  • FTSE 100

    6,852.09
    -132.50 (-1.90%)
     
  • Nikkei 225

    26,173.98
    -397.89 (-1.50%)
     

A Look At The Intrinsic Value Of Weyco Group, Inc. (NASDAQ:WEYS)

·4 min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Weyco Group, Inc. (NASDAQ:WEYS) as an investment opportunity by taking the foreast future cash flows of the company and discounting them back to today's value. This is done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for Weyco Group

The calculation

We have to calculate the value of Weyco Group slightly differently to other stocks because it is a retail distributors company. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. This often underestimates the value of a stock, but it can still be good as a comparison to competitors. We use the Gordon Growth Model, which assumes dividend will grow into perpetuity at a rate that can be sustained. The dividend is expected to growth at an annual growth rate equal to the 10-year government bond rate of 1.7%. We then discount this figure to today's value at a cost of equity of 7.2%. Relative to the current share price of US$19.8, the company appears around fair value at the time of writing. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= US$1.0 / (7.2% – 1.7%)

= US$17.5

NasdaqGS:WEYS Intrinsic value, March 12th 2020
NasdaqGS:WEYS Intrinsic value, March 12th 2020

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Weyco Group as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.2%, which is based on a levered beta of 1.008. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, DCF calculation shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Weyco Group, We've put together three fundamental factors you should look at:

  1. Risks: Case in point, we've spotted 1 warning sign for Weyco Group you should be aware of.

  2. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGS every day. If you want to find the calculation for other stocks just search here.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. Simply Wall St has no position in the stocks mentioned.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Thank you for reading.