Using a Revenue DCF model with operating margin convergence from -3.9% to a target of 7.6% over 5 years, discounted at a WACC of 5.0%, Willamette Valley Vineyards, Inc. (WVVI) has an intrinsic value of $1,920.95 per share (range: $1,913.55 – $1,923.37).
Using a Revenue DCF model with operating margin convergence from -3.9% to a target of 7.6% over 5 years, discounted at a WACC of 5.0%, Willamette Valley Vineyards, Inc. (WVVI) has an intrinsic value of $2,006.11 per share (range: $1,970.56 – $2,041.69).
Using the industry peer median EV/Revenue multiple (trailing + forward), Willamette Valley Vineyards, Inc. (WVVI) has a fair value of $85.48 based on 7 comparable companies in the Beverages - Wineries & Distilleries industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Willamette Valley Vineyards, Inc.WVVI | 14 | -9.9x | — |
| Natural Alternatives International, Inc. | 17 | 0.5x | — |
| Rocky Mountain Chocolate Factory, Inc. | 17 | 0.8x | — |
| Skillful Craftsman Education Technology Limited | 16 | 17.2x | — |
| Marwynn Holdings, Inc. Common stock | 10 | 1.2x | — |
| Mannatech, Incorporated | 10 | 0.1x | — |
| Amaze Holdings, Inc. | 3 | 3.9x | 2.0x |
| Bit Origin Ltd | 3 | 79.0x | — |
| Industry Median | 1.2x | 2.0x | |
| (*) Revenue | 37 | ||
| = Enterprise Value | 44 | ||
| (-) Net Debt | -380 | ||
| Equity Value | 425 | ||
| (/) Outstanding shares | 5 | ||
| Fair Price | $85 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.