WEYCO GROUP INC (WEYS)
Wholesale-Apparel, Piece Goods & Notions · Consumer Discretionary · $459M
Intrinsic Value (Consensus)
$38.25
Current Price
$48.20
Margin of Safety
-20.6%
20.6% Above Intrinsic Value
Value: $38
Price: $48
Valuation Model Estimates
Current Price: $48.20
DCF (Discounted Cash Flow)
$47.22
Graham Number
$34.20
Earnings Power Value
$23.40
Relative Value (P/E)
$48.20
Dividend Discount Model
$3.25
Consensus Value
$38.25
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.41
- EPS (Forward)
- $2.46
- Book Value
- $21.57
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 11.2%
- Debt/Equity
- —
- Revenue Growth
- -4.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance