WILLAMETTE VALLEY VINEYARDS INC (WVVIP)
Beverages · Consumer Staples · $46M
Intrinsic Value (Consensus)
$8.47
Current Price
$9.20
Margin of Safety
-7.9%
7.9% Above Intrinsic Value
Value: $8
Price: $9
Valuation Model Estimates
Current Price: $9.20
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$11.73
Earnings Power Value
$4.47
Relative Value (P/E)
$9.20
Dividend Discount Model
Not applicable
—
Consensus Value
$8.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.0%
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)
- $0.46
- EPS (Forward)
- $0.49
- Book Value
- $13.29
- P/E Ratio
- 20.0
- Forward P/E
- 18.7
- PEG Ratio
- —
- ROE
- -1.4%
- Debt/Equity
- 21%
- Revenue Growth
- -6.5%
- Earnings Growth
- 7.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance