US · WVVI
Willamette Valley Vineyards, Inc.
- Sector
- Consumer Defensive · Beverages - Wineries & Distilleries
- Headquarters
- Turner, OR 97392
- Website
- wvv.com
Price · as of 2024-12-31
$2.76
Market cap 13.4M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.20 | +1,284.06% |
| Intrinsic Value(DCF) | $4.95 | +79.35% |
| Graham-Dodd Method(GD) | $11.10 | +302.17% |
| Graham Formula(GF) | $0.68 | -75.54% |
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 | $3.15 | $1,181.96 | $0.00 | $3.60 | $1.07 |
| 2011 | $3.14 | $47.83 | $0.00 | $4.24 | $0.00 |
| 2012 | $4.20 | $21.94 | $1.11 | $4.82 | $0.00 |
| 2013 | $6.50 | $159.94 | $1.14 | $5.41 | $4.11 |
| 2014 | $5.93 | $49.95 | $0.89 | $6.60 | $9.68 |
| 2015 | $6.90 | $431.02 | $2.45 | $382.96 | $9.93 |
| 2016 | $7.86 | $22.12 | $14.31 | $8.18 | $8.41 |
| 2017 | $7.97 | $66.07 | $15.94 | $9.86 | $9.13 |
| 2018 | $7.33 | $37.03 | $15.55 | $9.38 | $10.52 |
| 2019 | $5.94 | $49.10 | $6.23 | $9.31 | $7.59 |
| 2020 | $8.08 | $21.24 | $10.28 | $11.89 | $12.36 |
| 2021 | $10.52 | $186.48 | $7.88 | $13.41 | $11.73 |
| 2022 | $6.43 | $566.31 | $0.93 | $11.14 | $0.00 |
| 2023 | $5.06 | $72.77 | $0.00 | $10.56 | $0.00 |
| 2024 | $6.05 | $38.20 | $4.22 | $11.10 | $0.68 |
AI valuation
Our deep-learning model estimates Willamette Valley Vineyards, Inc.'s (WVVI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.20
- Current price
- $2.76
- AI upside
- +1,284.06%
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
$4.95
+79.35% upside
Graham-Dodd
$11.10
+302.17% upside
Graham Formula
$0.68
-75.54% 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 |
| WVVI | Willamette Valley Vineyar… | $2.76 | 13.4M | +1,284% | +79% | +302% | -76% | -254.77 | 0.43 | 1.24 | 103.68 | — | 0.43 | 100.00% | 2.36% | -0.49% | -0.17% | 0.24% | -0.11% | 0.43 | 0.56 | 2.84 | 0.27 | 51.16 | -2615.00% | -3818.00% | -2067.00% | -17.74% | -0.25 | -5.54% | 3.00% | -765.40% | 3.00% | 103.68 | -11.13 | 2.45 | 1.18 |
| AACG | ATA Creativity Global | $1.02 | 16.19M | +1,583% | -55% | — | — | -3.30 | 1.49 | 0.44 | -6.26 | -50.89 | -0.73 | 52.70% | -16.06% | -13.47% | -37.46% | -47.52% | -7.97% | 0.44 | — | 0.19 | 0.15 | 0.07 | 648.00% | 2096.00% | -45891.00% | -19.63% | -0.01 | -30.38% | 0.00% | 0.00% | 0.08% | -2.74 | -5.04 | 0.44 | -1.60 |
| BEDU | Bright Scholar Education … | $2.25 | 16.69M | -67% | -67% | — | +5,993% | -0.12 | 0.23 | 0.07 | -2.06 | -0.08 | -1.94 | 28.69% | -46.74% | -56.76% | -103.06% | -35.56% | -26.00% | 2.92 | -623.91 | 0.66 | 0.06 | -1.33 | 15210.00% | -1735.00% | -24170.00% | 69.57% | 0.13 | 3.51% | 0.00% | 0.00% | 80.33% | -1.92 | 19.46 | 0.90 | -1.09 |
| BTOG | Bit Origin Ltd | $2.53 | 3.77M | +90,125% | +213% | — | +57,700% | -1.17 | 1.95 | 193.05 | -1.93 | — | 1.95 | 0.00% | -7574.87% | -16543.83% | -234.92% | -64.60% | -127.85% | 0.00 | -6.57 | 9.50 | 8.01 | 0.01 | -9162.00% | -9863.00% | -7111.00% | -30.04% | -6.16 | -49.46% | 0.00% | 0.00% | 49.98% | -2.53 | -3.30 | 191.64 | -24.35 |
| EDTK | Skillful Craftsman Educat… | $0.87 | 13.85M | +2,942% | -15% | — | +867% | -5.09 | 1.10 | 16.98 | -5.24 | — | 1.10 | 78.23% | -116.37% | -333.34% | -16.90% | -6.90% | -11.55% | 0.05 | -86.67 | 0.92 | 0.89 | 0.18 | -3871.00% | -5529.00% | 5089.00% | -26.45% | -2.66 | -26.63% | 0.00% | 0.00% | 0.00% | -14.09 | -3.65 | 16.40 | 5.46 |
| MTEX | Mannatech, Incorporated | $6.83 | 12.97M | +20,106% | -32% | +64% | — | 8.80 | 2.54 | 0.19 | 3.10 | — | 2.60 | 77.60% | 1.21% | 2.11% | 26.08% | 15.38% | 6.45% | 0.78 | 5.12 | 1.25 | 0.58 | -0.85 | -21000.00% | -1068.00% | -16299.00% | 8.97% | 0.11 | 31.75% | 0.00% | 0.00% | 12.23% | 12.04 | 8.76 | 0.15 | 4.10 |
| MWYN | Marwynn Holdings, Inc. Co… | $0.81 | 13.2M | +70,208% | -29% | — | — | -4.93 | 4.37 | 1.95 | -8.35 | — | 4.53 | 42.35% | -39.31% | -39.61% | -112.88% | -57.80% | -31.99% | 0.86 | -131.51 | 1.53 | 0.37 | -1.02 | -59404.00% | -684.00% | -89630.00% | -24.61% | -0.78 | -70.78% | 0.00% | 0.00% | 5.78% | -5.66 | -4.63 | 2.23 | 1.00 |
| NAII | Natural Alternatives Inte… | $2.71 | 16.74M | +42,459% | -47% | -97% | — | -1.58 | 0.31 | 0.16 | -25.23 | -1.85 | 0.31 | 7.15% | -6.67% | -10.45% | -17.98% | -7.04% | -8.64% | 0.86 | -9.46 | 2.06 | 0.95 | -17.30 | 8537.00% | 1412.00% | -15135.00% | 10.83% | 0.21 | 1.88% | 0.00% | 0.00% | 8.33% | -7.87 | 29.38 | 0.52 | 1.61 |
| RMCF | Rocky Mountain Chocolate … | $2.55 | 19.76M | +2,170% | -80% | — | — | -1.46 | 1.28 | 0.30 | -3.27 | -4.81 | 1.44 | 10.98% | -20.09% | -20.70% | -69.52% | -47.60% | -29.33% | 1.03 | -13.09 | 1.34 | 0.61 | -1.38 | 3030.00% | 582.00% | 8997.00% | -116.11% | -0.96 | -82.96% | 0.00% | 0.00% | 0.00% | -2.59 | -1.49 | 0.52 | 0.62 |
About Willamette Valley Vineyards, Inc.
Willamette Valley Vineyards, Inc. produces and sells wine in the United States and internationally. It primarily offers Pinot Noir, Chardonnay, Pinot Gris, Pinot Blanc, Sauvignon Blanc, Gruner Veltliner, Rose, Brut, Brut Rose, Blanc de Blancs, and Riesling branded wines under the Willamette Valley Vineyards label; Semi-Sparkling Muscat branded wine under the Tualatin Estate Vineyards label; Syrah, Merlot, Cabernet Sauvignon, Grenache, Cabernet Franc, Tempranillo, Malbec, The Griffin, and Viognier branded wines under the Griffin Creek label; and Oregon Blossom branded wine under the Oregon Cellars label. The company also provides Pinot Noir and Chardonnay branded wine under the Elton label; Chrysologue, Merlot, and Cabernet Sauvignon branded wine under the Pambrun label; and Frontiere Syrah, Lisette Rose, Graviére Syrah, Voyageur Syrah, Bourgeois Grenache, and Voltigeur Viognier branded wine under the Maison Bleue label, as well as offers wines under the Natoma and Metis labels. It owns and leases approximately 1,018 acres of land. The company markets and sells its wine products directly through sales at the winery; and mailing lists, as well as through distributors and wine brokers. Willamette Valley Vineyards, Inc. was founded in 1983 and is headquartered in Turner, Oregon.
- CEO
- Michael Osborn
- Employees
- 161
- Beta
- 0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.95 ÷ $2.76) − 1 = +79.35% (DCF, example).