In partnership with

Your boss will think you’re a genius

If you’re optimizing for growth, you need ecomm tactics that actually work. Not mushy strategies.

Go-to-Millions is the ecommerce growth newsletter from Ari Murray, packed with tactical insights, smart creative, and marketing that drives revenue.

Every issue is built for operators: clear, punchy, and grounded in what’s working, from product strategy to paid media to conversion lifts.

Subscribe for free and get your next growth unlock delivered weekly.

Sign up now

John Wiley & Sons Inc’s DCF Stock Analysis

Here’s my assumptions for $WLY ( ▲ 0.08% ) :

Risk Free Rate (10 Years Interest Rate Swap): 4.15%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 4%

Historical Data

Revenue growth in the last 10 years (CAGR): -0.29%

Earnings growth in the last 10 years (CAGR): -5.34%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): -0.53%

Future Assumptions

End of Year FCF growth: 1%

Growth until end of 2026: 2%

Growth until end of 2034: 2%

Perpetual growth: 1%

Net Debt: 0.816B

Outstanding Stock Options Present Value Assumption: ~ $0B (weighted average strike price is below current market price)

Restricted Stock Units Present Value Assumption: $0.048B

Stock Valuation based on these assumptions: $60

Last update 07/28/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in John Wiley & Sons, Inc. (WLY) and I don’t plan to add a position in the coming days.