|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.20 USD | -2.10% |
|
+0.05% | +0.28% |
| Jan. 23 | Wolverine World Wide Shares Fall After BNP Paribas Exane Downgrade | MT |
| Jan. 23 | BNP Paribas Exane Downgrades Wolverine World Wide to Neutral From Outperform, $38 Price Target | MT |
Company Valuation: Wolverine World Wide, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,567 | 2,374 | 793.9 | 723.7 | 1,800 | 1,524 | 1,524 | - |
| Change | - | -7.53% | -66.56% | -8.83% | 148.69% | -15.34% | 0% | - |
| Enterprise Value (EV) 1 | 2,942 | 3,179 | 1,820 | 1,466 | 2,296 | 2,018 | 1,908 | 1,815 |
| Change | - | 8.04% | -42.74% | -19.49% | 56.65% | -12.09% | -5.49% | -4.86% |
| P/E ratio | -18.4x | 35.6x | -4.25x | -17.8x | 38.8x | 15.8x | 13.7x | 11.2x |
| PBR | 4.58x | 3.81x | 2.48x | 2.59x | 5.85x | 3.8x | 3.14x | 2.62x |
| PEG | - | -0x | 0x | 0.2x | -0x | 0x | 0.9x | 0.5x |
| Capitalization / Revenue | 1.43x | 0.98x | 0.3x | 0.32x | 1.03x | 0.82x | 0.78x | 0.74x |
| EV / Revenue | 1.64x | 1.32x | 0.68x | 0.65x | 1.31x | 1.08x | 0.97x | 0.88x |
| EV / EBITDA | 17.7x | 11x | 8.58x | 13x | 14.6x | 10.5x | 10.1x | 8.11x |
| EV / EBIT | 22x | 12.4x | 10.2x | 18.8x | 17.5x | 12.2x | 11.9x | 9.59x |
| EV / FCF | 9.85x | 45.9x | -8.45x | 13.7x | 14.4x | 23.6x | 18.1x | 13.4x |
| FCF Yield | 10.2% | 2.18% | -11.8% | 7.31% | 6.96% | 4.23% | 5.51% | 7.45% |
| Dividend per Share 2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.402 | 0.402 | 0.4087 |
| Rate of return | 1.28% | 1.39% | 3.97% | 4.4% | 1.78% | 2.16% | 2.16% | 2.2% |
| EPS 2 | -1.7 | 0.81 | -2.37 | -0.51 | 0.58 | 1.177 | 1.358 | 1.655 |
| Distribution rate | -23.5% | 49.4% | -16.9% | -78.4% | 69% | 34.1% | 29.6% | 24.7% |
| Net sales 1 | 1,791 | 2,415 | 2,685 | 2,243 | 1,755 | 1,868 | 1,960 | 2,072 |
| EBITDA 1 | 166.7 | 290.1 | 212.2 | 112.9 | 157.1 | 192.6 | 189.1 | 223.7 |
| EBIT 1 | 133.9 | 256.9 | 177.6 | 77.8 | 130.9 | 165.2 | 160.6 | 189.3 |
| Net income 1 | -137.7 | 68.6 | -188.3 | -39.6 | 47.9 | 95.54 | 110.1 | 133.1 |
| Net Debt 1 | 375.1 | 805.1 | 1,026 | 741.8 | 495.9 | 494.5 | 383.8 | 291.1 |
| Reference price 2 | 31.28 | 28.82 | 10.08 | 9.10 | 22.48 | 18.59 | 18.59 | 18.59 |
| Nbr of stocks (in thousands) | 82,072 | 82,369 | 78,755 | 79,532 | 80,067 | 81,968 | 81,968 | - |
| Announcement Date | 2/25/21 | 2/23/22 | 2/22/23 | 2/21/24 | 2/19/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.79x | 1.08x | 10.48x | 2.16% | 1.52B | |
| 16.78x | 2.72x | 11.28x | -.--% | 16.39B | |
| 17.67x | 2.09x | 10.27x | 4% | 8.48B | |
| 16.03x | 2.82x | 9.29x | -.--% | 7.07B | |
| -52.11x | 1.31x | 5.46x | -.--% | 4.45B | |
| -5.83x | 0.66x | 22.88x | -.--% | 3.9B | |
| 10.21x | 0.39x | 3.98x | 7% | 3.63B | |
| 8.29x | - | - | 3.57% | 2.87B | |
| 19.13x | 2.23x | 11.97x | 10.14% | 1.85B | |
| Average | 5.11x | 1.66x | 10.70x | 2.99% | 5.57B | |
| Weighted average by Cap. | 8.04x | 2.07x | 10.65x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- WWW Stock
- Valuation Wolverine World Wide, Inc.
Select your edition
All financial news and data tailored to specific country editions
