Weyco Group Inc. (WEYS) intrinsic value & 10-year financials
Weyco Group Inc. (WEYS) has a Graham intrinsic value of $38.26 per share. At $51.87 on Oct 17, 2026, the stock trades 36% above that value. Over the last 10 fiscal years revenue shrank 0.8% a year to $276.2M, with an average return on invested capital of 10.1%.
- Graham intrinsic value
- $38.26
- Share price (Oct 17, 2026)
- $51.87
- Price vs Graham value
- 36% above
- Market cap
- $496.1M
- Revenue (FY2025)
- $276.2M
- Revenue growth (10-yr CAGR)
- -0.8%
- ROIC (10-yr avg)
- 10.1%
- Free cash flow (FY2025)
- $35.5M
WEYS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $276.2M | $23.1M | $2.41 | $35.5M | 10.6% | 12.7% |
| FY2024 | $290.3M | $30.3M | $3.16 | $36.3M | 12.6% | 15.2% |
| FY2023 | $318.0M | $30.2M | $3.17 | $95.3M | 12.9% | 14.0% |
| FY2022 | $351.7M | $29.5M | $3.07 | -$32.2M | 11.5% | 13.7% |
| FY2021 | $267.6M | $20.6M | $2.12 | $5.4M | 9.6% | 11.0% |
| FY2020 | $195.4M | -$8.5M | -$0.87 | $36.6M | -3.9% | -4.0% |
| FY2019 | $304.0M | $20.9M | $2.10 | $2.0M | 8.9% | 10.2% |
| FY2018 | $298.4M | $20.5M | $1.97 | $11.6M | 8.5% | 10.9% |
| FY2017 | $283.7M | $16.5M | $1.60 | $31.9M | 8.3% | 8.9% |
| FY2016 | $296.9M | $16.5M | $1.56 | $40.9M | 7.2% | 8.4% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
WEYCO GROUP INC is facing top-line stagnation, with revenue contracting over the decade.
WEYCO GROUP INC returns on capital have been average, hovering around 10.1% ROIC over the decade.
WEYCO GROUP INC has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, WEYCO GROUP INC is modeled at 5.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $38.26 per share.