G. Willi-Food International Ltd (WILC) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of G. Willi-Food International Ltd ILS 55.06, price ILS 79.83, upside -31.0%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch G. Willi-Food International Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 30.01 ILA – 108.50 ILA · fair‑value band 36.31 ILA – 79.06 ILA · the 79.83 ILA price screens above the 55.06 ILA fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
G. Willi-Food International Ltd. designs, imports, markets, and distributes food products under the Willi-Food and Euro European Dairies brand name worldwide.
Show more
G. Willi-Food International Ltd. designs, imports, markets, and distributes food products under the Willi-Food and Euro European Dairies brand name worldwide. The company offers canned vegetables and pickles, including mushrooms, artichoke, beans, asparagus, capers, corn kernels, baby corn, palm hearts, vine leaves, sour pickles, mixed pickled vegetables, pickled peppers, olives, garlic, roasted eggplant, sun and dried tomatoes; canned fish, such as tuna, sardines, anchovies, smoked and pressed cod liver, herring, fish paste, and salmon; and canned fruits, including pineapple, peaches, apricots, pears, cherries, and fruit cocktail. It also provides edible oils, including olive oil, sunflower oil, soybean oil, corn oil, and rapeseed oil; dairy and dairy substitute products, such as hard and semi-hard cheeses, molded cheeses, feta, bulgarian cubes, goat cheese, fetina, butter, butter spreads, margarine, melted cheese, cheese alternatives, condensed milk, whipped cream, yogurt, and frozen pizza; and dried fruit and nuts that includes figs, apricots and organic apricots, chestnuts organic chestnuts, sunflower seeds, walnuts, pine nuts, cashews, banana chips, pistachios, and peanuts. In addition, the company offers instant noodle soup, frozen edamame soybeans, freeze dried instant coffee, bagels, breadstick, coffee creamers, lemon juice, cookies, vinegar, sweet pastry and crackers, sauces, corn flour, rice, rice sticks, pasta, organic pasta, spaghetti and noodles, breakfast cereals, corn flakes, rusks, tortilla, dried apples snacks, deserts, and ice cream. It sells its products through supermarket chains and wholesalers. The company was formerly known as G. Willi-Food Ltd. and changed its name to G. Willi-Food International Ltd. in June 1996. The company was founded in 1992 and is headquartered in Yavne, Israel. G. Willi-Food International Ltd. operates as a subsidiary of Willy-Food Investments Ltd.
Stock analysis
G. Willi-Food International Ltd (WILC) currently trades at 79.83 ILA, while our model-based Fair Value estimate is 55.06 ILA, 31.0% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 109.61 ILA per share, and 7 of the 26 models we run sit above the 79.83 ILA price.
Bear case: the Growth DCF group reads lowest at 30.48 ILA, and 19 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: 36.31 ILA (bear) to 79.06 ILA (bull), the price of 79.83 ILA sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Consumer Defensive sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
G. Willi-Food International Ltd reported revenue of 564M ILS in FY2025 versus 454M ILS in FY2021, a compound +5.6%/yr. Reported net income was 83.5M ILS in FY2025, compounding +16.7%/yr from FY2021.
Key figures
Market cap 1.3B ILA · P/E ratio 12.2 · P/S ratio 1.81 · EPS (TTM) 6.53 ILA · Net margin 14.8% · Return on equity 14.5% · Return on assets (EBIT) 7.2% · Operating margin 12.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −10% fair-value upside, at −31%, WILC screens richer than that median.
Fair Value models
Bear 36.31 ILAFair Value 55.06 ILABull 79.06 ILA
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (4.94 ILS per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−2.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.4%
Start year 2020 (pandemic). Over 10 years: +6.1% a year
Revenue growth 28 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+9.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.1%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.9.1% vs 22.0%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.13% → 12%
2025 sits 100% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+31.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Israel: IMF forecast 2.1% a year to 2030, 1.7% from 2016 to 2025) that is about +28.7% a year for the price.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "G. Willi-Food International Ltd Fair Value". https://www.fairvalue-calculator.com/stock/WILC
Frequently asked questions
Is G. Willi-Food International Ltd (WILC) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 55.06 ILA versus a price of 79.83 ILA, about −31% upside (overvalued).
What is the fair value of WILC?
Our model-based fair value for G. Willi-Food International Ltd is 55.06 ILA (as of Sep 24, 2026), built from audited fundamentals. The current price: 79.83 ILA.
What is the quality score of WILC?
G. Willi-Food International Ltd has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for G. Willi-Food International Ltd (WILC)?
Our model-based price target is the fair value of 55.06 ILA (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 36.31 ILA, optimistic scenario 79.06 ILA. It is a calculation from audited fundamentals, not an analyst target.
What is the G. Willi-Food International Ltd stock forecast for 2026?
Our models put fair value at 55.06 ILA, about −31% upside versus a price of 79.83 ILA (overvalued). Cautious scenario 36.31 ILA, optimistic scenario 79.06 ILA. The calculation is refreshed regularly with new filings.
What is the revenue of G. Willi-Food International Ltd (WILC)?
G. Willi-Food International Ltd reported trailing-twelve-month revenue of about 623M ILS (latest available figure, as of Sep 24, 2026).
What growth is priced into G. Willi-Food International Ltd (WILC)?
For today's price to be fair in a discounted-cash-flow model, G. Willi-Food International Ltd would have to grow free cash flow by +31.3 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of WILC use?
Our models discount G. Willi-Food International Ltd at 13.5 %: a base by market capitalisation (small), damped by beta 1.14, country premium for Israel. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For G. Willi-Food International Ltd that is +31.3 % per year a year over ten years, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has G. Willi-Food International Ltd (WILC) delivered so far?
Over the past 5 years revenue at G. Willi-Food International Ltd grew +4.4 % a year. The price currently implies +31.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of G. Willi-Food International Ltd (WILC) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into G. Willi-Food International Ltd (+31.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of G. Willi-Food International Ltd (WILC)?
The free-cash-flow yield on the price is 2.07 %: that much free cash flow G. Willi-Food International Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of G. Willi-Food International Ltd (WILC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For G. Willi-Food International Ltd it is 55.06 ILA per share (as of Sep 24, 2026), against a price of 79.83 ILA. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is G. Willi-Food International Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, WILC trades above its calculated fair value: price 79.83 ILA, fair value 55.06 ILA, a gap of about −31% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WILC?
No. The price is what the market pays today (79.83 ILA); the fair value is what the company's own numbers justify (55.06 ILA). For G. Willi-Food International Ltd the two are 24.77 ILA per share apart. That gap is exactly why we show both numbers side by side.
How much is G. Willi-Food International Ltd worth?
The market values G. Willi-Food International Ltd at about 1.3B ILA (market capitalisation, as of Sep 24, 2026). Per share that is 79.83 ILA; our models calculate a fair value of 55.06 ILA per share.
What do the bullish and bearish scenarios say about WILC?
Our models span a range for G. Willi-Food International Ltd: cautious scenario 36.31 ILA, base 55.06 ILA, optimistic 79.06 ILA per share (as of Sep 24, 2026, price 79.83 ILA). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is WILC from its 52-week high?
G. Willi-Food International Ltd trades at 79.83 ILA, about 26% below its 52-week high of 108.50 ILA and 23% above the low of 64.80 ILA (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of 55.06 ILA is for.
Which stocks are comparable to G. Willi-Food International Ltd?
From the same area (Consumer Defensive) we also value Sysco Corporation, US Foods Holding, Performance Food Group, Jerónimo Martins, SGPS, S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is G. Willi-Food International Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 79.83 ILA, calculated fair value 55.06 ILA (−31%), Quality Score 63/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WILC calculated?
We run G. Willi-Food International Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 55.06 ILA, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. G. Willi-Food International Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of G. Willi-Food International Ltd (WILC)?
The closing price on Oct 1, 2026 was 79.83 ILA. Our model-based fair value is 55.06 ILA, about −31% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with G. Willi-Food International Ltd right now?
Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (36.31 ILA to 79.06 ILA) leaves room in how you read the outcome.
Where does the earnings growth of G. Willi-Food International Ltd (WILC) come from?
Earnings per share at G. Willi-Food International Ltd grew +19.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.1 %, EBIT margin +4.6 %, tax rate +1.0 %, residual (interest, one-offs) +6.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of G. Willi-Food International Ltd
How large is the market capitalisation of G. Willi-Food International Ltd (WILC)?
The market capitalisation of G. Willi-Food International Ltd is 1.3B ILA. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of G. Willi-Food International Ltd (WILC)?
The price-to-earnings ratio of G. Willi-Food International Ltd is 12.2. Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of G. Willi-Food International Ltd (WILC)?
The price-to-sales ratio of G. Willi-Food International Ltd is 1.81 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of G. Willi-Food International Ltd (WILC)?
Earnings per share at G. Willi-Food International Ltd are 6.53 ILA (price ÷ EPS = P/E 12.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of G. Willi-Food International Ltd (WILC)?
The net margin of G. Willi-Food International Ltd is 14.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of G. Willi-Food International Ltd (WILC)?
The return on equity (ROE) of G. Willi-Food International Ltd is 14.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of G. Willi-Food International Ltd (WILC)?
On an EBIT basis the return on assets of G. Willi-Food International Ltd is 7.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of G. Willi-Food International Ltd (WILC)?
The operating margin of G. Willi-Food International Ltd is 12.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at G. Willi-Food International Ltd (WILC)?
Revenue at G. Willi-Food International Ltd is growing +8.3% versus a year earlier (3y avg +4.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at G. Willi-Food International Ltd (WILC)?
Earnings per share at G. Willi-Food International Ltd are growing +3.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does G. Willi-Food International Ltd (WILC) hold?
G. Willi-Food International Ltd holds more cash than debt, 119M ILA net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch G. Willi-Food International Ltd in the live analysis
One click puts G. Willi-Food International Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
