U.S. Markets open in 5 hrs 1 min
  • S&P Futures

    3,715.25
    +45.25 (+1.23%)
     
  • Dow Futures

    29,640.00
    +297.00 (+1.01%)
     
  • Nasdaq Futures

    11,473.75
    +157.50 (+1.39%)
     
  • Russell 2000 Futures

    1,688.00
    +25.50 (+1.53%)
     
  • Crude Oil

    77.81
    +1.10 (+1.43%)
     
  • Gold

    1,641.70
    +8.30 (+0.51%)
     
  • Silver

    18.59
    +0.11 (+0.62%)
     
  • EUR/USD

    0.9639
    +0.0027 (+0.2795%)
     
  • 10-Yr Bond

    3.8780
    0.0000 (0.00%)
     
  • Vix

    30.86
    +0.94 (+3.14%)
     
  • GBP/USD

    1.0817
    +0.0134 (+1.2548%)
     
  • USD/JPY

    144.2570
    -0.4230 (-0.2924%)
     
  • BTC-USD

    20,204.15
    +1,157.67 (+6.08%)
     
  • CMC Crypto 200

    461.43
    +28.33 (+6.54%)
     
  • FTSE 100

    7,048.72
    +27.77 (+0.40%)
     
  • Nikkei 225

    26,571.87
    +140.32 (+0.53%)
     

A Look At The Intrinsic Value Of G. Willi-Food International Ltd. (NASDAQ:WILC)

·4 min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of G. Willi-Food International Ltd. (NASDAQ:WILC) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for G. Willi-Food International

The Model

We have to calculate the value of G. Willi-Food International slightly differently to other stocks because it is a consumer retailing company. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. We use the Gordon Growth Model, which assumes dividend will grow into perpetuity at a rate that can be sustained. For a number of reasons a very conservative growth rate is used that cannot exceed that of a company's Gross Domestic Product (GDP). In this case we used the 5-year average of the 10-year government bond yield (1.9%). The expected dividend per share is then discounted to today's value at a cost of equity of 5.9%. Relative to the current share price of US$16.9, the company appears about fair value at a 4.1% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= ₪5.8 / (5.9% – 1.9%)

= US$17.6

dcf
dcf

The Assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at G. Willi-Food International as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 5.9%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For G. Willi-Food International, we've compiled three essential items you should further research:

  1. Risks: Every company has them, and we've spotted 3 warning signs for G. Willi-Food International you should know about.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for WILC's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here