← Scroll for more →
G Willi Food International Ltd (WILC)
Wholesale-Groceries, General Line
Latest Price
$28.56
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
14.74
P/B Ratio
1.94
Valuation metrics
adjust assumptions →EPS: $6.50
Book value / share: $47.03
Formula: √(22.5 × EPS × BVPS)
Graham Number
$82.93
+190% upside
Norm. op. income: $49M (median of 7yr)
Tax rate: 22%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$36.39
+27% upside
EPS: $6.50
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$97.50
+241% upside