Westrock Coffee Co. (WEST) intrinsic value & 10-year financials
Westrock Coffee Co. (WEST) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue grew 16.6% a year to $1.2B, with an average return on invested capital of -2.8%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $8.44
- Market cap
- $804.8M
- Revenue (FY2025)
- $1.2B
- Revenue growth (7-yr CAGR)
- 16.6%
- ROIC (10-yr avg)
- -2.8%
- Free cash flow (FY2025)
- -$107.8M
WEST 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.2B | -$90.4M | -$0.94 | -$107.8M | -3.8% | -10.4% |
| FY2024 | $850.7M | -$80.3M | -$0.89 | -$172.9M | -5.8% | -11.6% |
| FY2023 | $864.7M | -$34.6M | -$0.43 | -$228.7M | -2.4% | -6.3% |
| FY2022 | $867.9M | -$55.2M | -$1.60 | -$119.9M | 1.0% | 6.6% |
| FY2021 | $698.1M | -$21.9M | -$1.34 | -$22.2M | 1.1% | 7.7% |
| FY2020 | $550.8M | -$129.2M | -$4.32 | -$32.9M | -21.9% | — |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Westrock Coffee Co revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Westrock Coffee Co has historically struggled to out-earn its cost of capital, averaging just -2.8% ROIC.
Westrock Coffee Co capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Westrock Coffee Co is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-31.22 per share.