The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$5.70Fair value$19.92Bull$23.55
FairClose
52-week traded range
52W low $14.6552W high $30.65
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Wolverine World Wide, Inc. closed at $19.93, 0.1% above the consensus fair value of $19.92 drawn from 8 valuation models.
Financial DNA score 58/100 — Good. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$23.55
+18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
P/E Fair Value
$22.80
+14.4%
EPS × 20x (sector P/E)
EPS=1.14, Sector P/E=20x
Peter Lynch (PEG)
$5.70
-71.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1.14, g=5%
EV/EBITDA
$22.14
+11.1%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=176.1M
Dividend Discount (DDM)
$8.41
-57.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.4, r=10%, g=5%
Book Value (P/B)
$17.98
-9.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.51, ROE=21.3%, g=5%, r=10%
Reverse DCF
$19.93
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 5%
Margin of Safety
$17.38
-12.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23.18, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.