The Discounted Cash Flow (DCF) valuation of G Willi-Food International Ltd (WILC) is 9.94 USD. With the latest stock price at 19.50 USD, the upside of G Willi-Food International Ltd based on DCF is -49.0%.
Based on the latest price of 19.50 USD and our DCF valuation, G Willi-Food International Ltd (WILC) is a sell. selling WILC stocks now will result in a potential gain of 49.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.0% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8.74 - 11.85 | 9.94 |
| Upside | -55.2% - -39.3% | -49.0% |