WOLVERINE WORLD WIDE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.67 USD | -1.22% |
|
+1.43% | +2.12% |
| Dec. 11 | Stifel Upgrades Wolverine World Wide to Buy From Hold, Raises Price Target to $29 From $21 | MT |
| Nov. 26 | Wolverine Worldwide's Work Group Appoints Mike Maloney as Chief Product Officer | CI |
Company Valuation: Wolverine World Wide, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,729 | 2,516 | 2,422 | 860.8 | 707 | 1,838 | 1,838 | - |
| Change | - | -7.81% | -3.73% | -64.45% | -17.86% | 159.89% | 0% | - |
| Enterprise Value (EV) 1 | 2,987 | 2,891 | 3,227 | 1,887 | 1,449 | 2,435 | 2,345 | 2,230 |
| Change | - | -3.21% | 11.63% | -41.51% | -23.23% | 68.1% | -3.71% | -4.9% |
| P/E ratio | 23.4x | -18x | 36.3x | -4.61x | -17.4x | 29.5x | 15.5x | 12.3x |
| PBR | 3.57x | 4.49x | 3.89x | 2.69x | 2.53x | 5.61x | 4.5x | 3.55x |
| PEG | - | 0x | -0x | 0x | 0.2x | -0x | 0.2x | 0.5x |
| Capitalization / Revenue | 1.2x | 1.4x | 1x | 0.32x | 0.32x | 1.05x | 0.99x | 0.94x |
| EV / Revenue | 1.31x | 1.61x | 1.34x | 0.7x | 0.65x | 1.4x | 1.26x | 1.14x |
| EV / EBITDA | 10.1x | 17.3x | 11.1x | 8.89x | 12.8x | 15.8x | 11.8x | 9.56x |
| EV / EBIT | 11.4x | 21.6x | 12.6x | 10.6x | 18.6x | 19x | 13.6x | 10.8x |
| EV / FCF | 15.9x | 9.67x | 46.6x | -8.76x | 13.5x | 24.7x | 21.1x | 15.3x |
| FCF Yield | 6.3% | 10.3% | 2.14% | -11.4% | 7.4% | 4.05% | 4.74% | 6.54% |
| Dividend per Share 2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4035 | 0.4103 | 0.4175 |
| Rate of return | 1.19% | 1.31% | 1.36% | 3.66% | 4.5% | 1.76% | 1.79% | 1.82% |
| EPS 2 | 1.44 | -1.7 | 0.81 | -2.37 | -0.51 | 0.7782 | 1.479 | 1.866 |
| Distribution rate | 27.8% | -23.5% | 49.4% | -16.9% | -78.4% | 51.8% | 27.7% | 22.4% |
| Net sales 1 | 2,274 | 1,791 | 2,415 | 2,685 | 2,243 | 1,742 | 1,856 | 1,952 |
| EBITDA 1 | 295.3 | 166.7 | 290.1 | 212.2 | 112.9 | 154.4 | 198.2 | 233.4 |
| EBIT 1 | 262.6 | 133.9 | 256.9 | 177.6 | 77.8 | 127.9 | 173 | 206.1 |
| Net income 1 | 128.5 | -137.7 | 68.6 | -188.3 | -39.6 | 62.15 | 116.9 | 144 |
| Net Debt 1 | 257.8 | 375.1 | 805.1 | 1,026 | 741.8 | 597.9 | 507.7 | 392.7 |
| Reference price 2 | 33.74 | 30.65 | 29.40 | 10.93 | 8.89 | 22.95 | 22.95 | 22.95 |
| Nbr of stocks (in thousands) | 80,876 | 82,072 | 82,369 | 78,755 | 79,532 | 80,067 | 80,067 | - |
| Announcement Date | 2/25/20 | 2/25/21 | 2/23/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio (Y) | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 29.49x | 1.4x | 15.77x | +1.76% | 1.84B | ||
| 37.29x | 6.07x | 26.73x | -.--% | 31.52B | ||
| 22.48x | 3.35x | 13.78x | +2.12% | 11.91B | ||
| 31.72x | 5.2x | 16.66x | -.--% | 10.63B | ||
| 16.52x | 1.08x | 8.74x | -.--% | 10.58B | ||
| 20.31x | 0.83x | 7.2x | +1.87% | 6.46B | ||
| 9.1x | 1.84x | 6.81x | -.--% | 6.41B | ||
| 7.7x | 0.35x | 3.06x | +7.87% | 3.28B | ||
| 28.67x | 2.77x | 15.9x | - | 3.24B | ||
| 6.57x | 0.43x | 3.07x | +4.39% | 3.17B | ||
| Average | 20.98x | 2.33x | 11.77x | +2.00% | 8.9B | |
| Weighted average by Cap. | 26.26x | 3.70x | 16.47x | +0.94% |
Year-on-year evolution of the PER
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.