The Discounted Cash Flow (DCF) valuation of G Willi-Food International Ltd (WILC) is 9.57 USD. With the latest stock price at 15.45 USD, the upside of G Willi-Food International Ltd based on DCF is -38.1%.
Based on the latest price of 15.45 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 38.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8.29 - 11.67 | 9.57 |
| Upside | -46.3% - -24.5% | -38.1% |