Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
JOHN WILEY & SONS, INC.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
7.1% vs price
Base Case (Median)
39.2% vs price
Bull Case (75th pct.)
128.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $134.96 | 186.2% | High (40%) |
| PE Comparable | $63.65 | 35.0% | Medium (25%) |
| Growth Trajectory DCF | $178.35 | 278.3% | Medium (20%) |
| Graham Number | $37.35 | -20.8% | Low (10%) |
| EV/EBITDA | $65.63 | 39.2% | Medium (20%) |
| EV/FCF | $80.88 | 71.5% | Medium (20%) |
| Earnings Power Value | $34.25 | -27.4% | Medium (50%) |
Based on 7 out of 7 methods, WLYB appears undervalued at the current price of $47.15. The base case fair value of $65.63 implies 39.2% 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.