Wilhelmina International Inc
NASDAQ:WHLM

Watchlist Manager
Wilhelmina International Inc Logo
Wilhelmina International Inc
NASDAQ:WHLM
Watchlist
Price: 2.72 USD
Market Cap: 13.4m USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one WHLM stock under the Base Case scenario is 2.47 USD. Compared to the current market price of 2.72 USD, Wilhelmina International Inc is Overvalued by 9%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WHLM Relative Value
Base Case
2.47 USD
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
79
vs Industry
46
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
More Details
19.7
P/E
P/E
Price to Earnings
19.7
vs History
31
vs Industry
13
Median 3Y
23.9
Median 5Y
8.2
Industry
16.3
More Details
7.8
P/OCF
P/OCF
Price to OCF
7.8
vs History
44
vs Industry
32
Median 3Y
9.9
Median 5Y
7.9
Industry
9.7
More Details
8
P/FCFE
P/FCFE
Price to FCFE
8
vs History
53
vs Industry
33
Median 3Y
11.3
Median 5Y
10.3
Industry
16.4
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
95
vs Industry
68
Median 3Y
0.9
Median 5Y
1
Industry
1.7
More Details
0.1
EV/S
EV/S
Enterprise Value to Sales
0.1
vs History
90
vs Industry
79
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
75
Median 3Y
0
Median 5Y
0
Industry
4.2
More Details
1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
1
vs History
74
vs Industry
45
Median 3Y
5.5
Median 5Y
4.3
Industry
8.4
More Details
1.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
1.2
vs History
73
vs Industry
48
Median 3Y
6.1
Median 5Y
5.3
Industry
12.5
More Details
0.5
EV/OCF
EV/OCF
Enterprise Value to OCF
0.5
vs History
73
vs Industry
61
Median 3Y
4.2
Median 5Y
3.5
Industry
10.4
More Details
0.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
0.6
vs History
73
vs Industry
48
Median 3Y
4.7
Median 5Y
3.6
Industry
14.1
More Details
0
EV/IC
EV/IC
Enterprise Value to IC
0
vs History
95
vs Industry
83
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
More Details

Multiples Across Competitors

WHLM Competitors Multiples
Wilhelmina International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Wilhelmina International Inc
NASDAQ:WHLM
13.4m USD 0.7 19.7 1 1.2
US
Cintas Corp
NASDAQ:CTAS
82.8B USD 8 45.6 29.8 36
US
Copart Inc
NASDAQ:CPRT
46.9B USD 10.2 31.7 22.9 25.9
MY
Frontken Corporation Bhd
KLSE:FRONTKN
103.8B MYR 178.1 752.2 470.4 519.6
AU
Brambles Ltd
ASX:BXB
35.4B AUD 3.5 25.8 18.2 18.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.5B CAD 4.8 56.8 16.8 30.3
US
Aurora Innovation Inc
NASDAQ:AUR
10.7B USD 10 658.3 -13.2 -11.5 -11.3
FR
Spie SA
PAR:SPIE
7.7B EUR 0.8 38 9.9 16.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
570.3B INR 12.1 42.6 34.6 35.8
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 14.6 5.2 13.3
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Wilhelmina International Inc
NASDAQ:WHLM
Average EV/EBITDA: 62.1
1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
29.8
9%
3.3
US
Copart Inc
NASDAQ:CPRT
22.9
12%
1.9
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
470.4
17%
27.7
AU
Brambles Ltd
ASX:BXB
18.2
28%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.8
3%
5.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.5 N/A N/A
FR
Spie SA
PAR:SPIE
9.9
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
34.6
15%
2.3
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
US
I
IAA Inc
F:3NI
12.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Wilhelmina International Inc
NASDAQ:WHLM
Average EV/EBIT: 71.2
1.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
36
10%
3.6
US
Copart Inc
NASDAQ:CPRT
25.9
12%
2.2
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
519.6
20%
26
AU
Brambles Ltd
ASX:BXB
18.2
9%
2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
30.3
14%
2.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.3 N/A N/A
FR
Spie SA
PAR:SPIE
16.4
16%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
35.8
14%
2.6
FR
Elis SA
PAR:ELIS
13.3
10%
1.3
US
I
IAA Inc
F:3NI
15.9
N/A N/A

See Also

Summary
WHLM intrinsic value, competitors valuation, and company profile.
DCF Valuation
WHLM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WHLM stock valuation using valuation multiples.
Wall Street Estimates
WHLM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WHLM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 279,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.