US · WILC
G. Willi-Food International Ltd.
- Sector
- Consumer Defensive · Food Distribution
- Headquarters
- Yavne 81106
- Website
- willi-food.com
Price · as of 2024-12-31
$32.20
Market cap 350.39M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $5.80 | -81.99% |
| Intrinsic Value(DCF) | $6.79 | -78.91% |
| Graham-Dodd Method(GD) | $17.60 | -45.34% |
| Graham Formula(GF) | $21.00 | -34.78% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $5.28 | $15.09 | $44.69 | $10.20 | $14.60 |
| 2011 | $3.62 | $12.13 | $2.62 | $8.90 | $0.00 |
| 2012 | $4.34 | $54.24 | $3.34 | $10.50 | $8.90 |
| 2013 | $5.29 | $66.58 | $2.75 | $12.10 | $18.00 |
| 2014 | $4.36 | $16.39 | $2.54 | $11.10 | $2.60 |
| 2015 | $2.71 | $22.22 | $2.73 | $9.90 | $0.50 |
| 2016 | $4.91 | $7.40 | $3.07 | $3.60 | $0.60 |
| 2017 | $5.55 | $22.09 | $3.16 | $11.70 | $6.60 |
| 2018 | $6.38 | $15.57 | $3.62 | $12.80 | $9.10 |
| 2019 | $9.49 | $51.66 | $13.47 | $9.00 | $28.40 |
| 2020 | $17.97 | $784.38 | $87.84 | $9.90 | $25.90 |
| 2021 | $15.03 | $21.89 | $25.74 | $0.00 | $7.90 |
| 2022 | $10.71 | $26.53 | $1.84 | $0.00 | $15.70 |
| 2023 | $9.54 | $14.80 | $0.09 | $2.40 | $11.40 |
| 2024 | $15.40 | $19.26 | $0.72 | $17.60 | $21.00 |
AI valuation
Our deep-learning model estimates G. Willi-Food International Ltd.'s (WILC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $5.80
- Current price
- $32.20
- AI upside
- -81.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.79
-78.91% upside
Graham-Dodd
$17.60
-45.34% upside
Graham Formula
$21.00
-34.78% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WILC | G. Willi-Food Internation… | $32.20 | 350.39M | -40% | -79% | -45% | -35% | 10.16 | 1.17 | 1.24 | 7.60 | 8.30 | 1.17 | 28.02% | 9.53% | 12.21% | 12.07% | 12.13% | 10.96% | 0.01 | 28.39 | 8.74 | 6.99 | -1.90 | 12237.00% | 599.00% | -15681.00% | -0.81% | 0.72 | -1.68% | 1.40% | 14.20% | 1.40% | 8.62 | -81.89 | 0.82 | 8.64 |
| ABVE | Above Food Ingredients In… | $1.25 | 63.99M | — | — | — | — | — | — | — | — | — | — | -1.60% | -11.43% | -14.47% | 621.64% | -39.41% | -61.17% | -2.54 | -5.49 | 0.44 | 0.16 | -3.05 | 25284.00% | -707.00% | -19464.00% | — | 0.05 | 3.27% | — | 0.00% | — | — | — | — | — |
| AFRI | Forafric Global PLC | $9.66 | 259.87M | +164% | -63% | — | -85% | -10.16 | -141.71 | 0.86 | -138.39 | -11.11 | -4.84 | 9.97% | -2.83% | -8.87% | -220.94% | -4.44% | -8.40% | -99.21 | -0.61 | 0.37 | 0.19 | -54.44 | 9149.00% | -1023.00% | -882.00% | 9.03% | 0.11 | 12.25% | 0.00% | 0.00% | 8.86% | -50.36 | 18.26 | 1.43 | 0.17 |
| ALCO | Alico, Inc. | $41.28 | 316.07M | +1,040% | -64% | — | — | -1.91 | 2.74 | 6.40 | -74.17 | — | 2.80 | -436.15% | -462.72% | -334.35% | -83.29% | -65.95% | -49.15% | 0.83 | -42.06 | 9.56 | 6.87 | -10.67 | -221978.00% | -552.00% | -13023.00% | 5.18% | 3.50 | 5.96% | 0.54% | -1.00% | 15.27% | -1.62 | 22.54 | 7.48 | -0.32 |
| BRCC | BRC Inc. | $0.63 | 72.17M | +6,413% | +37% | — | — | -19.89 | 11.55 | 0.39 | 17.41 | — | 11.87 | 41.17% | 0.98% | -0.75% | -57.85% | 3.61% | -3.30% | 7.34 | 0.34 | 1.27 | 0.54 | 6.46 | -8463.00% | -104.00% | -10506.00% | 1.74% | 0.15 | 2.48% | 0.00% | 0.00% | 4.54% | 62.90 | 91.62 | 0.62 | 1.64 |
| CHSCL | CHS Inc. | $25.55 | 313.55M | +24,308% | -61% | — | — | — | — | — | — | — | — | 3.21% | 0.26% | 1.69% | 5.30% | 0.66% | 3.18% | 0.29 | 0.62 | 1.53 | 0.77 | 2.00 | — | -968.00% | -18251.00% | — | 0.12 | -2.74% | — | 78.40% | — | — | — | — | — |
| LMNR | Limoneira Company | $14.09 | 255.3M | +743% | -62% | -99% | -51% | -14.72 | 1.40 | 1.51 | -32.38 | — | 1.44 | -0.33% | -15.05% | -10.01% | -9.00% | -7.85% | -5.30% | 0.43 | -15.48 | 1.35 | 0.73 | -7.53 | -33250.00% | -1660.00% | -32759.00% | -7.98% | -0.19 | -8.05% | 2.46% | -36.20% | 3.27% | -13.05 | -16.33 | 1.96 | 1.42 |
| NATR | Nature's Sunshine Product… | $27.68 | 484.28M | +260% | -72% | -62% | -85% | 34.37 | 1.75 | 0.60 | 6.12 | — | 1.75 | 71.46% | 4.42% | 1.69% | 5.10% | 10.04% | 3.22% | 0.09 | 137.64 | 2.44 | 1.43 | -2.15 | -4805.00% | 203.00% | -5341.00% | 5.28% | 0.39 | 16.72% | 0.00% | 0.00% | 4.39% | 9.99 | 14.01 | 0.44 | 5.01 |
| SLSN | Solesence, Inc. Common St… | $1.28 | 90.29M | +4,952% | -16% | -55% | +148% | 36.95 | 10.47 | 2.99 | 28.12 | — | 10.47 | 30.92% | 9.80% | 8.09% | 50.27% | 19.38% | 10.22% | 1.02 | 7.66 | 1.14 | 0.24 | 2.29 | -17901.00% | 4035.00% | -1537.00% | -1.65% | 0.08 | -10.29% | 0.00% | 0.00% | 3.61% | 33.20 | -65.86 | 3.25 | 1.34 |
| TWG | Top Wealth Group Holding … | $3.80 | 2.84M | +179,001% | +526% | +490% | +8,385% | -24.21 | 0.34 | 1.32 | -14.04 | — | 0.34 | 52.80% | -10.85% | -42.54% | -2.20% | -4.23% | -1.91% | 0.01 | — | 3.25 | 1.38 | 0.09 | -14012.00% | -7198.00% | -20312.00% | 1.82% | 0.10 | 0.93% | 0.00% | 0.00% | 11.59% | -12.35 | 55.94 | 1.34 | 3.70 |
About G. Willi-Food International Ltd.
G. Willi-Food International Ltd. develops, imports, exports, markets, and distributes food products worldwide. It offers mushrooms, artichoke, beans, asparagus, capers, corn kernels, baby corn, palm hearts, vine leaves, sour pickles, mixed pickled vegetables, pickled peppers, olives, garlic, roasted eggplant sun, and dried tomatoes; and canned fish comprising tuna, sardine, anchovies, smoked and pressed cod liver, herring, fish paste, and salmon products. The company also provides pineapples, peaches, apricots, pears, mangos, cherries, litchis, and fruit cocktail; olive, sunflower, soybean, corn, and rapeseed oils; dairy and dairy substitutes consisting of cheese, feta, Bulgarian cubes, goat cheese, fetina, butter, butter spread, margarine, melted cheese, cheese alternative, condensed milk, whipped cream, yogurt, frozen pizza, and other products; and dried fruits, nuts, and beans, such as figs, apricots, organic chestnuts, sunflower seeds, walnuts, pine nuts, cashews, banana chips, pistachios, and peanuts. In addition, it offers instant noodle soup, frozen edamame soybean, freeze dried instant coffee, bagel, breadstick, coffee creamer, lemon juice, halva, Turkish delight, cookies, vinegar, sweet pastry and crackers, sauce, corn flour, rice, rice sticks, pasta, organic pasta, spaghetti and noodles, breakfast cereals, corn flakes, rusks, tortilla, dried apples snacks, desert, ice cream, and light and alcoholic beverages. It markets its products under the Willi-Food, Donna Rozza, Manchow, Gold Frost, Tifeeret, the Chef Dish, Art Coffe, Mr Chang, Muchi, Euro Butter, Euro Spread, Euro Cheese, Euro Cream, Euro Dessert, Euro Veg, Ha-Bulgaria, Gelato, Pinukim, Emma, and TenBo brand names. The company was formerly known as G. Willi-Food Ltd. and changed its name to G. Willi-Food International Ltd. in June 1996. The company was incorporated in 1994 and is headquartered in Yavne, Israel. G. Willi-Food International Ltd. is a subsidiary of Willi-Food Investments Ltd.
- CEO
- Joseph Williger
- Employees
- 204
- Beta
- 0.89
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.79 ÷ $32.20) − 1 = -78.91% (DCF, example).