US · WEYS
Weyco Group, Inc.
- Sector
- Consumer Cyclical · Apparel - Footwear & Accessories
- Headquarters
- Milwaukee, WI 53201
- Website
- weycogroup.com
Price · as of 2024-12-31
$33.04
Market cap 298.58M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $115.75 | +250.33% |
| Intrinsic Value(DCF) | $11.66 | -64.71% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $12.55 | $147.98 | $0.00 | $11.99 | $11.92 |
| 2011 | $13.18 | $673.44 | $0.00 | $11.19 | $35.20 |
| 2012 | $14.07 | $24.38 | $0.00 | $8.73 | $27.93 |
| 2013 | $16.08 | $36.31 | $0.00 | $19.34 | $17.02 |
| 2014 | $17.67 | $79.22 | $0.00 | $14.32 | $25.80 |
| 2015 | $15.90 | $208.36 | $0.00 | $14.07 | $13.74 |
| 2016 | $15.67 | $1,203.89 | $0.00 | $13.50 | $1.65 |
| 2017 | $21.88 | $69.60 | $0.00 | $13.34 | $6.31 |
| 2018 | $21.53 | $110.41 | $0.00 | $15.61 | $26.40 |
| 2019 | $15.53 | $58.01 | $0.00 | $16.37 | $20.77 |
| 2020 | $15.37 | $35.83 | $0.00 | $0.00 | $22.71 |
| 2021 | $18.53 | $199.75 | $0.00 | $15.70 | $92.59 |
| 2022 | $17.91 | $869.75 | $80.79 | $26.69 | $117.99 |
| 2023 | $23.92 | $678.94 | $66.81 | $25.80 | $0.00 |
| 2024 | $28.80 | $115.75 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Weyco Group, Inc.'s (WEYS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $115.75
- Current price
- $33.04
- AI upside
- +250.33%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.66
-64.71% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WEYS | Weyco Group, Inc. | $33.04 | 298.58M | +250% | -65% | — | — | 8.98 | 1.11 | 0.94 | 4.97 | — | 1.36 | 45.31% | 12.61% | 10.44% | 12.37% | 14.93% | 9.57% | 0.05 | 2440.93 | 4.43 | 2.34 | -1.41 | -32.00% | -873.00% | -6187.00% | 13.35% | 0.80 | 19.47% | 11.48% | 103.10% | 13.20% | 5.78 | 5.82 | 0.73 | 4.73 |
| CAL | Caleres, Inc. | $11.89 | 403.02M | +586% | -47% | +148% | +32% | 4.94 | 0.88 | 0.19 | 6.43 | — | 1.29 | 44.88% | 5.50% | 3.94% | 18.30% | 8.77% | 5.74% | 1.38 | 10.74 | 1.10 | 0.26 | 3.88 | -3562.00% | -336.00% | -6319.00% | 10.57% | 0.14 | 4.13% | 1.85% | 9.10% | 14.25% | 8.82 | 23.84 | 0.49 | 2.32 |
| CDRO | Codere Online Luxembourg,… | $8.10 | 369.69M | +864% | +724% | -86% | -62% | 54.98 | 12.27 | 1.47 | 52.33 | — | 12.27 | 96.15% | 2.16% | 1.95% | 23.76% | -12.66% | 7.24% | 0.22 | — | 1.40 | 1.35 | -7.40 | -24981.00% | 2416.00% | -13118.00% | 1.25% | 0.09 | -14.81% | 0.00% | 0.00% | 0.00% | 57.01 | 66.97 | 1.23 | 3.94 |
| CTRN | Citi Trends, Inc. | $47.38 | 395.4M | +219% | -83% | — | — | -3.77 | 1.44 | 0.22 | -17.71 | -1.48 | 1.44 | 37.45% | -5.24% | -5.73% | -31.87% | -13.50% | -8.80% | 1.95 | -123.79 | 1.13 | 0.37 | -8.76 | 25548.00% | 69.00% | -4292.00% | -8.57% | -0.02 | -4.77% | 0.00% | 0.00% | 2.32% | -8.16 | -23.08 | 0.43 | 2.52 |
| GAMB | Gambling.com Group Limite… | $4.36 | 153.33M | +699% | +1,769% | +69% | +376% | 13.22 | 3.67 | 3.55 | 10.89 | 16.79 | -59.23 | 94.07% | 28.05% | 24.12% | 28.21% | 27.55% | 20.48% | 0.23 | 21.12 | 1.17 | 1.12 | 0.33 | 7872.00% | 1705.00% | -5601.00% | 0.84% | 1.27 | 3.28% | 0.00% | 0.00% | 6.00% | 13.06 | 122.15 | 3.66 | 6.89 |
| LOCO | El Pollo Loco Holdings, I… | $11.06 | 331.3M | +99% | -62% | -57% | -29% | 12.34 | 1.22 | 0.67 | 10.15 | 76.11 | -6.35 | 21.88% | 8.70% | 5.43% | 10.05% | 5.77% | 4.34% | 1.01 | 6.98 | 0.26 | 0.16 | 4.58 | 1622.00% | 93.00% | 4311.00% | 8.74% | 0.62 | 5.34% | 0.00% | 0.00% | 8.22% | 14.03 | 20.85 | 1.22 | 1.53 |
| MOV | Movado Group, Inc. | $24.95 | 391.27M | +291% | -80% | -81% | -82% | 14.47 | 0.58 | 0.43 | 4.50 | — | 0.58 | 54.05% | 3.06% | 2.81% | 3.85% | 4.04% | 2.56% | 0.20 | 40.93 | 4.34 | 2.76 | -3.12 | -6068.00% | -286.00% | -11384.00% | -3.41% | -0.01 | -2.65% | 11.18% | 161.70% | 12.13% | 8.20 | -17.33 | 0.25 | 3.14 |
| ONEW | OneWater Marine Inc. | $11.39 | 189.14M | +160% | -61% | — | — | -1.53 | 0.63 | 0.10 | -10.75 | -0.09 | -1.71 | 21.65% | 3.32% | -6.12% | -36.00% | 3.74% | -7.76% | 3.38 | 2.18 | 1.14 | 0.18 | -8.99 | 175128.00% | 562.00% | 78578.00% | 44.34% | 0.15 | 6.20% | 0.15% | -0.20% | 44.40% | 17.56 | 13.80 | 0.58 | 1.70 |
| RCKY | Rocky Brands, Inc. | $45.20 | 338.71M | +123% | -83% | -49% | -78% | 12.53 | 0.61 | 0.31 | 6.63 | 160.57 | 1.82 | 39.45% | 6.85% | 2.51% | 5.00% | 6.59% | 2.43% | 0.58 | 1.83 | 2.73 | 0.85 | 3.18 | 780.00% | -175.00% | -3095.00% | 33.72% | 0.58 | 12.59% | 3.23% | 40.50% | 35.11% | 8.82 | 5.70 | 0.60 | 2.49 |
| STRT | Strattec Security Corpora… | $88.00 | 368.3M | -14% | -70% | -11% | -32% | 14.28 | 1.20 | 0.47 | 4.79 | 113.93 | 1.20 | 14.97% | 4.03% | 3.31% | 8.85% | 10.17% | 4.94% | 0.05 | 22.63 | 2.43 | 1.75 | -1.81 | 1253.00% | 508.00% | 250480.00% | 24.19% | 0.60 | 37.52% | 0.00% | 0.00% | 25.65% | 8.49 | 3.00 | 0.34 | 4.23 |
| TTSH | Tile Shop Holdings, Inc. | $3.35 | 149.8M | +1,107% | -17% | -8% | -99% | 130.33 | 2.46 | 0.87 | 19.93 | — | 2.46 | 65.66% | 1.01% | 0.67% | 1.91% | 1.02% | 0.73% | 1.16 | 12.79 | 1.53 | 0.32 | 5.72 | -7700.00% | -797.00% | -7311.00% | 4.15% | 0.35 | 5.07% | 0.00% | 0.00% | 3.38% | 120.59 | 33.74 | 1.22 | 2.17 |
About Weyco Group, Inc.
Weyco Group, Inc. designs and distributes footwear for men, women, and children. It operates through two segments, North American Wholesale Operations and North American Retail Operations. The company offers mid-priced leather dress shoes and casual footwear of man-made materials or leather; and outdoor boots, shoes, and sandals under the Florsheim, Nunn Bush, Stacy Adams, BOGS, and Rafters brand names. It is also involved in the wholesale of its products to approximately 10,000 footwear, department, and specialty stores, as well as e-commerce retailers. As of December 31, 2021, the company had four brick and mortar retail stores in the United States. In addition, it has licensing agreements with third parties, who sell its branded apparel, accessories, and specialty footwear. It serves in the United States, Canada, Europe, Australia, Asia, and South Africa. The company was formerly known as Weyenberg Shoe Manufacturing Company and changed its name to Weyco Group, Inc. in April 1990. Weyco Group, Inc. was incorporated in 1906 and is based in Milwaukee, Wisconsin.
- CEO
- Thomas W. Florsheim Jr.
- Employees
- 413
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.66 ÷ $33.04) − 1 = -64.71% (DCF, example).