
Willamette Valley Vineyards Inc
NASDAQ:WVVI

Intrinsic Value
The intrinsic value of one
WVVI
stock under the Base Case scenario is
5.87
USD.
Compared to the current market price of 6.06 USD,
Willamette Valley Vineyards Inc
is
Overvalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Willamette Valley Vineyards Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Willamette Valley Vineyards Inc
Balance Sheet Decomposition
Willamette Valley Vineyards Inc
Current Assets | 34.9m |
Cash & Short-Term Investments | 303.2k |
Receivables | 3m |
Other Current Assets | 31.6m |
Non-Current Assets | 72.4m |
PP&E | 63.6m |
Intangibles | 8.7m |
Other Non-Current Assets | 13.8k |
Free Cash Flow Analysis
Willamette Valley Vineyards Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Willamette Valley Vineyards Inc
Revenue
|
39.3m
USD
|
Cost of Revenue
|
-15.6m
USD
|
Gross Profit
|
23.7m
USD
|
Operating Expenses
|
-24.2m
USD
|
Operating Income
|
-460.5k
USD
|
Other Expenses
|
-2.6m
USD
|
Net Income
|
-3m
USD
|
WVVI Profitability Score
Profitability Due Diligence
Willamette Valley Vineyards Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Willamette Valley Vineyards Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
WVVI Solvency Score
Solvency Due Diligence
Willamette Valley Vineyards Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Willamette Valley Vineyards Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WVVI Price Targets Summary
Willamette Valley Vineyards Inc
Dividends
Current shareholder yield for WVVI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WVVI
stock under the Base Case scenario is
5.87
USD.
Compared to the current market price of 6.06 USD,
Willamette Valley Vineyards Inc
is
Overvalued by 3%.