EN DE

Wilh. Wilhelmsen Holding (WLHSF) Fair Value & Analysis

Industrials · US · Market cap $3.1B

WW Wilh. Wilhelmsen Holding logo Wilh. Wilhelmsen Holding WLHSF · US
Price$81.07
Fair Value$57.33
Upside-29.3%
Quality64/100
Watch Wilh. Wilhelmsen Holding for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 50.9% net margin
Low debt · generates free cash flow
3.80% dividend yield
Mixed vs. peers (7/14)
Moderate moat 61/100
Evidence: High Range $41.40 – $85.14 Share as image

Fair value as of: Jul 5, 2026

From 24 valuation models · updated 36 days ago

Fair value updated Jul 5, 2026, revised from $79.07 to $57.33 (−27.5%) since Jun 25, 2026. Share price +16.3% over the past month.

A solid business, but screening 29% overvalued on our models.

What matters now

  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($41.40 to $85.14) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$81.07 $13.72 Fair Value $57.33 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 5, 2026.

How to read this chart

60‑month range $13.72 – $81.07 · fair‑value band $41.40 – $85.14 · the $81.07 price screens above the $57.33 fair value. Dashed = 300-day average. As of Jul 5, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Wilh. Wilhelmsen Holding (WLHSF) currently trades at $81.07, while our model-based Fair Value estimate is $57.33, implying the stock looks roughly 29.3% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Wilh. Wilhelmsen Holding generated revenue of $1.2B at a net margin of 50.9%. Revenue grew 3.4% year over year. It earns a return on equity of 20.6%. Net debt stands at $66.0M. Fundamentals as of Jul 5, 2026

Our scenario range runs from $41.40 (bear case) to $85.14 (bull case); at $81.07, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 181% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at -29%, WLHSF screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $37.56 $60.57 $95.63 80
Residual Income $98.10 $130.00 $488.77 76
Rev-Margin DCF $26.65 $42.31 $61.44 74
All 24 models by family
DCF Models
FCF DCF $37.43 $61.57 $99.13 38
Owner Earnings $174.02 $284.08 $455.36 31
5Y Revenue Exit $26.65 $42.19 $62.17 39
5Y EBITDA Exit $35.79 $60.07 $89.15 41
5Y P/E Exit $156.19 $295.44 $449.40 38
10Y Revenue Exit $29.50 $44.84 $66.05 36
10Y EBITDA Exit $36.00 $57.27 $87.02 37
10Y P/E Exit $112.38 $220.92 $367.16 35
Earnings-Based
Graham-Dodd $105.67 $401.45 $543.53 54
Lynch FV $97.47 $139.24 $181.01 50
PEG = 1.0 $97.47 $139.24 $181.01 46
EPV $16.87 $19.68 $22.11 59
Multiples
P/E Multiple $244.76 $326.34 $407.93 63
P/S Multiple $44.15 $58.87 $73.59 58
P/B Multiple $198.14 $264.18 $330.23 55
EV/EBIT $30.68 $41.21 $51.74 53
EV/EBITDA $38.81 $52.05 $65.30 54
EV/Revenue $21.63 $31.29 $40.96 43
Asset-Based
NCAV (Graham) $39.04 $52.31 $78.08 50
Growth DCF
Growth DCF $37.56 $60.57 $95.63 80
Rev-Margin DCF $26.65 $42.31 $61.44 74
Economic Profit
Residual Income $98.10 $130.00 $488.77 76
ROIC Compounder $16.87 $19.68 $22.11 72
Growth Earnings
Growth-Adj P/E $177.93 $254.18 $330.44 68

Widest divergence: Growth Earnings ($254.18) versus Economic Profit ($19.68). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.2B
Revenue growth (YoY) +3.4%
Net margin 50.9%
Return on equity 20.6%
Free cash flow $141M FY2025
P/E ratio 4.9
More key figures
Operating margin 10.7%
EPS (TTM) $15.07
Dividend yield 3.8%
EPS growth (YoY) -14.4%
Net debt $66.0M FY2025

Figures from reported company fundamentals · as of Jul 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 82

Profitability 57
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Wilh. Wilhelmsen Holding ASA provides maritime products and services worldwide. It operates through three segments: Maritime Services, New Energy, and Strategic Holdings and Investments.

Full company description

Wilh. Wilhelmsen Holding ASA provides maritime products and services worldwide. It operates through three segments: Maritime Services, New Energy, and Strategic Holdings and Investments. The company offers pumps, marine chemicals, air tools, workshop equipment, cleaning equipment, gases, refrigerants and cylinders, refrigeration equipment, welding, environmental, ropes, specialty marine lubricants, and marine emission control solutions. it also provides ship management, including crewing, technical and management, agency, freight and liner, and shared services; various maritime logistics and ships agency services for ports; digital products and various other solutions for ship services; technical management, crew management, emission management, opex management, and auxiliary ship services for ship management; energy infrastructure, offshore wind, and technology and decarbonization solutions for energy; international maritime training center; insurance services; Wilner governmental services; marine supply system; and global business services. In addition, it offers finance, HR, and IT services. The company also provides transportation and logistics. The company was founded in 1861 and is headquartered in Lysaker, Norway. Wilh. Wilhelmsen Holding ASA is a subsidiary of Tallyman AS.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wilh. Wilhelmsen Holding reported revenue of $1.2B in FY2025 versus $872M in FY2021, a compound +9.1%/yr. Reported net income was $652M in FY2025, compounding +73.5%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.2B
Latest YoY
+8.6%
Avg. growth/yr (3Y)
+9.4%
Avg. growth/yr (5Y)
+8.9%
Revenue +9.1%/yr
FY21 $872M
FY22 $943M
FY23 $1.0B
FY24 $1.1B
FY25 $1.2B
Net income +73.5%/yr
FY21 $72.0M
FY22 $400M
FY23 $466M
FY24 $498M
FY25 $652M

WLHSF screens 29% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Wilh. Wilhelmsen Holding Fair Value". https://www.fairvalue-calculator.com/stock/WLHSF

Peer Group

Marine Shipping · 231 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Top 25%
Fair Value upside −29% · Below median
Return on equity (TTM) 21% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 51% · Top 25%
Operating margin (TTM) 11% · Below median
Revenue growth 3% · Below median
Dividend yield (TTM) 3.8% · Above median
Debt / equity 0.08× · Lower than 75% of peers

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 4.9× · Cheaper than 75% of peers
P/B 0.95× · Cheaper than median
P/S (TTM) 2.51× · Pricier than median
P/FCF 22.1× · Pricier than 75% of peers
EV/EBITDA 20.6× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 29
FUTURE 17 · sector 18
PAST 82 · sector 27
HEALTH 96 · sector 88
DIVIDEND 76 · sector 47

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 5, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Wilh. Wilhelmsen Holding with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Wilh. Wilhelmsen Holding (WLHSF) overvalued or undervalued?
As of Jul 5, 2026, our model estimates a fair value of $57.33 versus a price of $81.07, about −29% (overvalued).
What is the fair value of WLHSF?
Our model-based fair value for Wilh. Wilhelmsen Holding is $57.33 (as of Jul 5, 2026), built from audited fundamentals. The current price is $81.07.
What is the quality score of WLHSF?
Wilh. Wilhelmsen Holding has a Quality Score of 64/100. 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 revenue of Wilh. Wilhelmsen Holding (WLHSF)?
Wilh. Wilhelmsen Holding reported trailing-twelve-month revenue of about $1.2B (latest available figure, as of Jul 5, 2026).
What is the net profit margin of WLHSF?
The net profit margin of Wilh. Wilhelmsen Holding is about 50.9%, meaning it keeps roughly 50.9% of revenue as net income. Based on the latest reported figures.
Does Wilh. Wilhelmsen Holding pay a dividend?
Wilh. Wilhelmsen Holding currently shows a dividend yield of about 3.80% relative to its recent price (as of Jul 5, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wilh. Wilhelmsen Holding and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.