JOHN WILEY & SONS, INC. (WLY)
Books: Publishing or Publishing & Printing · Communication Services · $1.7B
Intrinsic Value (Consensus)
$26.92
Current Price
$30.60
Margin of Safety
-12%
12% Above Intrinsic Value
Value: $27
Price: $31
Valuation Model Estimates
Current Price: $30.60
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance