The Discounted Cash Flow (DCF) valuation of Wilhelmina International Inc (WHLM) is 2.68 USD. With the latest stock price at 3.09 USD, the upside of Wilhelmina International Inc based on DCF is -13.4%.
Based on the latest price of 3.09 USD and our DCF valuation, Wilhelmina International Inc (WHLM) is a sell. selling WHLM stocks now will result in a potential gain of 13.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.43 - 3.09 | 2.68 |
| Upside | -21.5% - -0.1% | -13.4% |