Willy-Food Investments Ltd
TASE:WLFD
Intrinsic Value
The intrinsic value of one WLFD stock under the Base Case scenario is 2 840.2 ILS. Compared to the current market price of 3 559 ILS, Willy-Food Investments Ltd is Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Willy-Food Investments Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Willy-Food Investments Ltd
Balance Sheet Decomposition
Willy-Food Investments Ltd
Current Assets | 550.4m |
Cash & Short-Term Investments | 247.1m |
Receivables | 180.2m |
Other Current Assets | 123.2m |
Non-Current Assets | 176.2m |
Long-Term Investments | 50.3m |
PP&E | 124.7m |
Intangibles | 1.2m |
Free Cash Flow Analysis
Willy-Food Investments Ltd
ILS | |
Free Cash Flow | ILS |
Earnings Waterfall
Willy-Food Investments Ltd
Revenue
|
584.6m
ILS
|
Cost of Revenue
|
-413.3m
ILS
|
Gross Profit
|
171.3m
ILS
|
Operating Expenses
|
-109.3m
ILS
|
Operating Income
|
62m
ILS
|
Other Expenses
|
-17.9m
ILS
|
Net Income
|
44.1m
ILS
|
WLFD Profitability Score
Profitability Due Diligence
Willy-Food Investments Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Willy-Food Investments Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
WLFD Solvency Score
Solvency Due Diligence
Willy-Food Investments Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Willy-Food Investments Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WLFD Price Targets Summary
Willy-Food Investments Ltd
Dividends
Current shareholder yield for WLFD is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one WLFD stock under the Base Case scenario is 2 840.2 ILS.
Compared to the current market price of 3 559 ILS, Willy-Food Investments Ltd is Overvalued by 20%.