WVVI has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
WVVI has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-04-25), Willamette Valley Vineyards's Intrinsic Value: Projected FCF is $-2.98. The stock price of Willamette Valley Vineyards is $4.4501. Therefore, Willamette Valley Vineyards's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.
The historical rank and industry rank for Willamette Valley Vineyards's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Willamette Valley Vineyards was 4.10. The lowest was 1.06. And the median was 2.18.
The historical data trend for Willamette Valley Vineyards's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Willamette Valley Vineyards Annual Data | |||||||||||||||||||||
Trend | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | |||||||||||
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | 3.10 | 5.99 | 4.54 | -0.77 | -2.98 |
Willamette Valley Vineyards Quarterly Data | ||||||||||||||||||||
Mar19 | Jun19 | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | |
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | -0.77 | -1.52 | -1.31 | -1.84 | -2.98 |
For the Beverages - Wineries & Distilleries subindustry, Willamette Valley Vineyards's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Beverages - Alcoholic industry and Consumer Defensive sector, Willamette Valley Vineyards's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Willamette Valley Vineyards's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get Willamette Valley Vineyards's Free Cash Flow(6 year avg) = $-5.97.
Willamette Valley Vineyards's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Dec23) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (11.936106726364 | * | -5.972 | + | 70.635 | * | 0.8) | / | 4.965 | |
= | -2.98 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Willamette Valley Vineyards (NAS:WVVI) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Willamette Valley Vineyards's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 4.4501 | / | -2.9757158851657 | |
= |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of Willamette Valley Vineyards's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
James W Bernau | director, 10 percent owner, officer: Chief Executive Officer | 2545 CLOVERDALE RD SE, TURNER OR 97392 |
Sarah Alice Rose | director | 6821 50TH AVE NE, SEATTLE WA 98115 |
Day Cara Pepper | director | 1088 SW PRESTWICK CT., WILSONVILLE OR 97070 |
Stanley G Turel | director | 604 SE 121ST AVE, C/O ARBOR PARK OFFICE, VANCOUVER WA 98683 |
John Alphonsus Ferry | officer: CFO | 15830 FOREST RIDGE LANE NE, SILVERTON OR 97381 |
Leslie J Copland | director | 2350 NW SAVIER STREET, UNIT 406, PORTLAND OR 97210 |
Goward Richard F. Jr. | officer: CFO | 2623 ABBEY LN. SE, SALEM OR 97317 |
Heather Westing | director | 25030 SW PARKWAY AVE, SUITE 300, WILSONVILLE OR 97070 |
James L Ellis | director | 7850 SE KING ROAD, MILWAUKIE OR 97222 |
Craig Alan Smith | director | 367 SANRODEE DR. SE, SALEM OR 97317 |
Jonathan J Ricci | director | C/O JONES SODA CO., 234 9TH AVE. N., SEATTLE WA 98109 |
O Brien Betty M | director | 22500 INGRAM LANE NW, SALEM OR 97304 |
Christopher L Sarles | director | 2185 SW WINCHESTER, PORTLAND OR 97225-4457 |
Chris Riccardi | 10 percent owner | 15 STEDMAN WAY, LOUDONVILLE NY 12211 |
Delna L. Jones | director | 39692 CAMINO TEMPLADO, INDIO CA 92203 |
From GuruFocus
By PRNewswire PRNewswire • 11-13-2021
By PRNewswire PRNewswire • 05-13-2021
By PRNewswire PRNewswire • 03-30-2022
By PRNewswire PRNewswire • 05-23-2022
By PRNewswire PRNewswire • 10-13-2022
By PRNewswire PRNewswire • 06-23-2021
By PRNewswire PRNewswire • 07-01-2021
By PRNewswire PRNewswire • 05-13-2022
By PRNewswire PRNewswire • 11-14-2022
By PRNewswire PRNewswire • 03-28-2023
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.