John Wiley & Sons, Inc.
Bear Case (25th pct.)
-13.1% vs price
Base Case (Median)
32.6% vs price
Bull Case (75th pct.)
48.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $82.75 | 62.9% | High (40%) |
| PE Comparable | $67.67 | 33.2% | Medium (25%) |
| Growth Trajectory DCF | $193.33 | 280.6% | Medium (20%) |
| Graham Number | $38.90 | -23.4% | Low (10%) |
| EV/EBITDA | $49.35 | -2.8% | Medium (20%) |
| EV/FCF | $67.35 | 32.6% | Medium (20%) |
| Earnings Power Value | $13.78 | -72.9% | Medium (50%) |
Based on 7 out of 8 methods, WLY appears fairly valued at the current price of $50.80. The base case fair value of $67.35 implies 32.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.