G Willi-Food International Ltd
NASDAQ:WILC

Watchlist Manager
G Willi-Food International Ltd Logo
G Willi-Food International Ltd
NASDAQ:WILC
Watchlist
Price: 15.73 USD -1.19% Market Closed
Market Cap: 218.1m USD

Relative Value

The Relative Value of one WILC stock under the Base Case scenario is 11.09 USD. Compared to the current market price of 15.73 USD, G Willi-Food International Ltd is Overvalued by 30%.

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.

WILC Relative Value
Base Case
11.09 USD
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
19
Median 3Y
1.2
Median 5Y
1.3
Industry
0.5
vs History
93
vs Industry
42
Median 3Y
15.1
Median 5Y
14.3
Industry
16.9
vs History
31
vs Industry
14
Median 3Y
17
Median 5Y
16.3
Industry
8.2
vs History
vs Industry
29
Median 3Y
-33.3
Median 5Y
13.9
Industry
16.5
vs History
34
vs Industry
47
Median 3Y
1.1
Median 5Y
1.2
Industry
1.6
vs History
26
vs Industry
30
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
vs History
23
vs Industry
26
Median 3Y
2.7
Median 5Y
2.8
Industry
2.3
vs History
55
vs Industry
30
Median 3Y
8
Median 5Y
7.7
Industry
8.3
vs History
60
vs Industry
40
Median 3Y
9.7
Median 5Y
8.7
Industry
12.7
vs History
30
vs Industry
24
Median 3Y
10.2
Median 5Y
8.8
Industry
9.5
vs History
vs Industry
46
Median 3Y
-15.6
Median 5Y
8.6
Industry
13.3
vs History
47
vs Industry
28
Median 3Y
1.2
Median 5Y
1.4
Industry
1

Multiples Across Competitors

WILC Competitors Multiples
G Willi-Food International Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
G Willi-Food International Ltd
NASDAQ:WILC
218.2m USD 1.3 10.7 7.5 8.4
ZA
Bid Corporation Ltd
JSE:BID
158.5B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
35.6B USD 0.4 18.6 11.3 14.6
ZA
SPAR Group Ltd
JSE:SPP
21.7B Zac 0 0 0 0
US
US Foods Holding Corp
NYSE:USFD
18.4B USD 0.5 34.9 14.3 19.8
US
Performance Food Group Co
NYSE:PFGC
13.9B USD 0.2 37 13.6 24.5
TH
CP Axtra PCL
SET:CPAXT
198.9B THB 0.4 20.7 9.2 17.4
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.5 4 5.9
SG
Olam Group Ltd
SGX:VC2
3.4B SGD 0.1 39.5 5.3 7.6
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.7 40.9 15.6 23.5
AU
Metcash Ltd
ASX:MTS
3.7B AUD 0.2 14.4 10.9 10.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
G Willi-Food International Ltd
NASDAQ:WILC
Average EV/EBITDA: 10.2
7.5
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
11.3
6%
1.9
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
10%
N/A
US
US Foods Holding Corp
NYSE:USFD
14.3
14%
1
US
Performance Food Group Co
NYSE:PFGC
13.6
16%
0.8
TH
CP Axtra PCL
SET:CPAXT
9.2
9%
1
SG
O
Olam International Ltd
F:O5I
4
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.3
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
15.6
17%
0.9
AU
Metcash Ltd
ASX:MTS
10.9
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
G Willi-Food International Ltd
NASDAQ:WILC
Average EV/EBIT: 14.7
8.4
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
14.6
7%
2.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
15%
N/A
US
US Foods Holding Corp
NYSE:USFD
19.8
17%
1.2
US
Performance Food Group Co
NYSE:PFGC
24.5
27%
0.9
TH
CP Axtra PCL
SET:CPAXT
17.4
11%
1.6
SG
O
Olam International Ltd
F:O5I
5.9
N/A N/A
SG
Olam Group Ltd
SGX:VC2
7.6
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
23.5
16%
1.5
AU
Metcash Ltd
ASX:MTS
10.9
6%
1.8