DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

G. Willi-Food International Ltd. (WILC)

Consumer Defensive | Food Distribution

Today's Price

$28.56

Today's Fair Value

$17.22 -39.71%

Margin of Safety

-65.85%

Projected Value (5Y)

$27.73 -2.91%

Dividends Paid (5Y)

$4.85

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -2.12% | CAGR (5y): -17.91%

Diluted Shares Growth Rate

Regression: 0.7% | CAGR (5y): 0.7%

Dividend Growth Rate

Regression: 5.19% | CAGR (5y): -6.07%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 27.98x)

Discount Rate