The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$15.85Fair value$63.48Bull$83.20
FairClose
52-week traded range
52W low $28.7952W high $55.72
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
John Wiley & Sons closed at $47.03, 25.9% below the consensus fair value of $63.48 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$57.87
+23.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
$38.31
-18.6%
√(22.5 × EPS × BVPS)
EPS=4.16, BVPS=15.68 · outside Graham range (P/E 11.3, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
$83.20
+76.9%
EPS × 20x (sector P/E)
EPS=4.16, Sector P/E=20x
Peter Lynch (PEG)
$15.85
-66.3%
EPS × Growth% (PEG = 1 is fair)
EPS=4.16, g=3.8%
EV/EBITDA
$82.52
+75.5%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=420.34M
Book Value (P/B)
$60.78
+29.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.68, ROE=27.8%, g=3.8%, r=10%
Reverse DCF
$47.03
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 3.8%
Margin of Safety
$44.85
-4.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59.79, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.