G Willi-Food International Ltd
NASDAQ:WILC

Watchlist Manager
G Willi-Food International Ltd Logo
G Willi-Food International Ltd
NASDAQ:WILC
Watchlist
Price: 15.45 USD -1.9% Market Closed
Market Cap: 214.2m USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one WILC stock under the Base Case scenario is 10.69 USD. Compared to the current market price of 15.45 USD, G Willi-Food International Ltd is Overvalued by 31%.

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
10.69 USD
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
53
vs Industry
19
Median 3Y
1.2
Median 5Y
1.3
Industry
0.5
More Details
10.9
P/E
P/E
Price to Earnings
10.9
vs History
93
vs Industry
42
Median 3Y
14.5
Median 5Y
14.3
Industry
16.7
More Details
19.6
P/OCF
P/OCF
Price to OCF
19.6
vs History
31
vs Industry
14
Median 3Y
17.7
Median 5Y
16.3
Industry
8.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
29
Median 3Y
-37.3
Median 5Y
13.8
Industry
16.7
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
33
vs Industry
47
Median 3Y
1.1
Median 5Y
1.2
Industry
1.6
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
26
vs Industry
30
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
More Details
3.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.2
vs History
20
vs Industry
26
Median 3Y
2.7
Median 5Y
2.8
Industry
2.3
More Details
7.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.7
vs History
53
vs Industry
30
Median 3Y
8
Median 5Y
7.8
Industry
8.3
More Details
8.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.6
vs History
57
vs Industry
40
Median 3Y
9.7
Median 5Y
8.7
Industry
12.6
More Details
13.8
EV/OCF
EV/OCF
Enterprise Value to OCF
13.8
vs History
28
vs Industry
24
Median 3Y
12.3
Median 5Y
8.8
Industry
9.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
46
Median 3Y
-16.5
Median 5Y
8.1
Industry
13.5
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
46
vs Industry
28
Median 3Y
1.2
Median 5Y
1.4
Industry
1
More Details

Multiples Across Competitors

WILC Competitors Multiples
G Willi-Food International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
G Willi-Food International Ltd
NASDAQ:WILC
214.4m USD 1.3 10.9 7.7 8.6
ZA
Bid Corporation Ltd
JSE:BID
148.3B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
36B USD 0.4 18.9 11.4 14.7
ZA
SPAR Group Ltd
JSE:SPP
21.1B Zac 0 0 0 0
US
US Foods Holding Corp
NYSE:USFD
17.5B USD 0.5 33.1 13.8 19
US
Performance Food Group Co
NYSE:PFGC
13.4B USD 0.2 35.6 13.2 23.9
TH
CP Axtra PCL
SET:CPAXT
189.4B THB 0.4 19.7 8.9 16.8
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.6 4.1 6
SG
Olam Group Ltd
SGX:VC2
3.5B SGD 0.1 40.2 5.3 7.6
AU
Metcash Ltd
ASX:MTS
4.1B AUD 0.2 15.9 11.6 11.6
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.5B USD 0.6 39.2 15.1 22.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
G Willi-Food International Ltd
NASDAQ:WILC
Average EV/EBITDA: 10.1
7.7
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
11.4
6%
1.9
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
10%
N/A
US
US Foods Holding Corp
NYSE:USFD
13.8
14%
1
US
Performance Food Group Co
NYSE:PFGC
13.2
16%
0.8
TH
CP Axtra PCL
SET:CPAXT
8.9
9%
1
SG
O
Olam International Ltd
F:O5I
4.1
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.3
N/A N/A
AU
Metcash Ltd
ASX:MTS
11.6
19%
0.6
US
Chefs' Warehouse Inc
NASDAQ:CHEF
15.1
17%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
G Willi-Food International Ltd
NASDAQ:WILC
Average EV/EBIT: 14.5
8.6
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
14.7
7%
2.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
15%
N/A
US
US Foods Holding Corp
NYSE:USFD
19
17%
1.1
US
Performance Food Group Co
NYSE:PFGC
23.9
27%
0.9
TH
CP Axtra PCL
SET:CPAXT
16.8
11%
1.5
SG
O
Olam International Ltd
F:O5I
6
N/A N/A
SG
Olam Group Ltd
SGX:VC2
7.6
N/A N/A
AU
Metcash Ltd
ASX:MTS
11.6
6%
1.9
US
Chefs' Warehouse Inc
NASDAQ:CHEF
22.7
16%
1.4

See Also

Summary
WILC intrinsic value, competitors valuation, and company profile.
DCF Valuation
WILC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WILC stock valuation using valuation multiples.
Wall Street Estimates
WILC 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
WILC 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 261,600+ 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.