G Willi-Food International Ltd (WILC) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for G Willi-Food International Ltd (TASE:WILC), currently being evaluated. In 2025, G Willi-Food International Ltd generated $564.08 Million in revenue and $22.94 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for G Willi-Food International Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $564.08 Million
- Free Cash Flow (2025): $22.94 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.