JOHN WILEY & SONS, INC. (WLY)
Books: Publishing or Publishing & Printing · Communication Services · $2.4B
Intrinsic Value (Consensus)
$26.92
Current Price
$45.09
Margin of Safety
-40.3%
40.3% Above Intrinsic Value
Value: $27
Price: $45
Valuation Model Estimates
Current Price: $45.09
DCF (Discounted Cash Flow)
$40.50
Graham Number
$21.73
Earnings Power Value
$14.85
Relative Value (P/E)
$30.60
Dividend Discount Model
Not applicable
—
Consensus Value
$26.92
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
44
Profitability
18/25
Strength
15/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 106%
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $1.53
- EPS (Forward)
- $1.61
- Book Value
- $13.72
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 11.2%
- Debt/Equity
- 106%
- Revenue Growth
- -10.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance