US · WLY
John Wiley & Sons, Inc.
- Sector
- Communication Services · Publishing
- Headquarters
- Hoboken, NJ 07030-5774
- Website
- wiley.com
Price · as of 2025-04-30
$40.93
Market cap 1.66B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.65 | +18.86% |
| Intrinsic Value(DCF) | $22.13 | -45.93% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2011 | $10.10 | $30.06 | |||
| 2012 | $11.20 | $37.27 | |||
| 2013 | |||||
| 2014 | $43.51 | $16.45 | $3.33 | $21.06 | |
| 2015 | $39.93 | $78.45 | $14.86 | $0.00 | $31.92 |
| 2016 | $39.74 | $81.72 | $13.99 | $0.00 | $7.99 |
| 2017 | $40.45 | $76.91 | $10.31 | $0.00 | $15.40 |
| 2018 | $49.70 | $83.93 | $13.84 | $0.50 | $41.95 |
| 2019 | $36.87 | $73.74 | $9.76 | $0.00 | $24.48 |
| 2020 | $29.15 | $46.66 | $3.52 | $0.00 | $0.00 |
| 2021 | $50.72 | $82.63 | $8.83 | $0.00 | $36.77 |
| 2022 | $41.09 | $75.88 | $9.20 | $0.00 | $39.94 |
| 2023 | $29.38 | $57.89 | $6.19 | $0.00 | $1.63 |
| 2024 | $40.75 | $84.88 | $6.30 | $0.00 | $0.00 |
| 2025 | $41.34 | $48.65 | $8.75 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates John Wiley & Sons, Inc.'s (WLY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.65
- Current price
- $40.93
- AI upside
- +18.86%
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
$22.13
-45.93% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| WLY | John Wiley & Sons, Inc. | $40.93 | 1.66B | +19% | -46% | — | — | 26.55 | 2.97 | 1.33 | 8.87 | — | -2.32 | 71.20% | 13.20% | 5.02% | 11.28% | 8.39% | 3.11% | 1.20 | 4.21 | 0.54 | 0.38 | 2.37 | -14192.00% | -1043.00% | 3328.00% | 6.31% | 0.25 | 9.08% | 3.41% | 90.40% | 6.11% | 13.77 | 21.60 | 1.82 | 2.24 |
| CCOI | Cogent Communications Hol… | $18.76 | 939.17M | +96% | -53% | — | — | -34.55 | -16.66 | 1.09 | 20.31 | — | -2.00 | 17.49% | -10.64% | -18.67% | -38.72% | -3.07% | -0.98% | -45.91 | -0.64 | 2.04 | 1.73 | 14.61 | -1163.00% | -582.00% | -9481.00% | -0.99% | -0.05 | -0.42% | 0.00% | 0.00% | 0.00% | -36.51 | -358.24 | 3.88 | 0.17 |
| CMPR | Cimpress plc | $73.05 | 1.8B | +77% | -65% | — | -91% | 125.99 | -2.78 | 0.48 | 8.75 | — | -1.03 | 47.53% | 6.65% | 0.44% | -2.27% | 9.77% | 0.67% | -2.93 | 1.96 | 0.66 | 0.40 | 4.17 | -9098.00% | 338.00% | -5100.00% | 8.95% | 0.39 | 15.64% | 0.00% | 0.00% | 7.60% | 13.67 | 21.33 | 0.91 | 2.50 |
| DOYU | DouYu International Holdi… | $5.28 | 159.34M | +1,079% | +74% | — | +250% | -5.42 | 0.39 | 0.39 | 5.16 | — | 0.40 | 7.58% | -13.21% | -6.96% | -5.63% | -160.80% | -4.54% | 0.00 | — | 3.63 | 3.42 | 2.14 | -96937.00% | -2278.00% | 29377.00% | -15.16% | -0.19 | -71.81% | 126.44% | -684.90% | 132.79% | 4.27 | 9.56 | -0.56 | 0.99 |
| IAS | Integral Ad Science Holdi… | $10.34 | 1.74B | — | — | -69% | -56% | — | — | — | — | — | — | 78.50% | 11.39% | 7.13% | 3.94% | 4.26% | 3.23% | 0.06 | 11.27 | 3.02 | 2.58 | -0.21 | 41339.00% | 1175.00% | -2096.00% | — | 1.40 | 7.94% | — | 0.00% | — | — | — | — | — |
| IHS | IHS Holding Limited | $8.00 | 2.68B | +177% | -78% | — | +539% | -0.74 | -2.61 | 0.69 | -5.67 | — | -0.77 | 47.96% | 28.00% | -95.37% | 934.20% | 14.10% | -33.40% | -8.58 | 1.08 | 1.33 | 1.27 | -4.18 | -1737.00% | -1949.00% | 8073.00% | 38.82% | 1.05 | 13.54% | 0.00% | 0.00% | 41.87% | 9.41 | 9.79 | 2.63 | -1.28 |
| IMAX | IMAX Corporation | $42.83 | 2.3B | +3% | +33% | -80% | -64% | 49.51 | 6.67 | 5.49 | 17.63 | 158.42 | 8.68 | 57.91% | 23.31% | 8.50% | 14.29% | 15.15% | 5.28% | 0.72 | 12.99 | 0.93 | 0.83 | 0.70 | 3125.00% | 1647.00% | 30141.00% | 5.28% | 0.40 | 26.20% | 0.00% | 0.00% | 3.82% | 24.55 | 19.74 | 5.72 | 3.31 |
| IRDM | Iridium Communications In… | $23.95 | 2.51B | +17% | -57% | — | -42% | 23.23 | 5.74 | 3.05 | 9.68 | 181.93 | 9.60 | 77.33% | 27.07% | 13.12% | 22.01% | 8.61% | 4.40% | 3.81 | 2.67 | 2.48 | 1.70 | 3.73 | 1277.00% | 493.00% | -205.00% | 11.29% | 3.58 | 13.58% | 2.37% | 55.00% | 11.25% | 18.31 | 14.41 | 4.96 | 1.27 |
| LION | Lionsgate Studios Corp. | $9.00 | 2.61B | — | -58% | — | -63% | -11.31 | -2.14 | 0.98 | 2.93 | — | -1.27 | 23.70% | 2.63% | -8.83% | — | — | — | -0.12 | 0.73 | 0.46 | 0.33 | -0.03 | — | — | — | -2.89% | -0.02 | — | 0.00% | 0.00% | 0.00% | 36.77 | -34.25 | 0.97 | -0.53 |
| MSGE | Madison Square Garden Ent… | $63.14 | 2.98B | -33% | -74% | -97% | -92% | 52.43 | -147.56 | 2.08 | 17.95 | — | -13.43 | 43.18% | 12.95% | 3.97% | -205.30% | 6.46% | 2.32% | -90.29 | 2.42 | 0.47 | 0.28 | 6.66 | -7407.00% | -172.00% | 688.00% | 4.74% | 0.23 | 8.62% | 0.00% | 0.00% | 2.02% | 25.56 | 33.53 | 3.31 | 1.44 |
| YELP | Yelp Inc. | $22.29 | 1.41B | +267% | -43% | -8% | +21% | 9.83 | 2.01 | 0.98 | 4.70 | 51.34 | 2.72 | 90.27% | 12.63% | 9.94% | 20.02% | 29.58% | 14.99% | 0.06 | — | 2.99 | 2.75 | -0.71 | 1915.00% | 375.00% | 3000.00% | 22.57% | 2.16 | 72.34% | 0.00% | 0.00% | 20.41% | 6.24 | 3.57 | 0.79 | 4.18 |
About John Wiley & Sons, Inc.
John Wiley & Sons, Inc. operates as a research and education company worldwide. The company operates through three segments: Research Publishing & Platforms, Academic & Professional Learning, and Education Services. The Research Publishing & Platforms segment offers scientific, technical, medical, and scholarly journals, as well as related content and services to learned societies, individual researchers, other professionals, and academic, corporate, and government libraries. This segment also publishes physical sciences and engineering, health sciences, social sciences, and humanities and life sciences journals; and provides a publishing software and service for scholarly and professional societies, and publishers to deliver, host, enhance, market, and manage their content on the web through the Literatum platform. It sells and distributes its products through various channels, including research libraries and library consortia, and independent subscription agents, as well as directly to professional society members, bookstores, online booksellers, and other customers. The Academic & Professional Learning segment provides education publishing and professional learning products and services, including scientific, professional, and education print and digital books, digital courseware, and test preparation services to libraries, corporations, students, professionals, and researchers, as well as learning, development, and assessment services for businesses and professionals. This segment distributes its products through chain and online booksellers, libraries, colleges and universities, corporations, direct to consumer, websites, distributor networks, and other online applications. The Education Services segment provides online program management services for higher education institutions and talent development services including placement and training for professionals and businesses. The company was founded in 1807 and is headquartered in Hoboken, New Jersey.
- CEO
- Matthew S. Kissner
- Employees
- 6.4K
- Beta
- 0.96
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($22.13 ÷ $40.93) − 1 = -45.93% (DCF, example).