John Wiley & Sons, Inc. (WLY)

Books: Publishing or Publishing & Printing

Latest Price

$47.76

TTM P/E

12.87

Normalized P/E

53.04

Div Yield

Book Value

15.70

P/B Ratio

3.04

Valuation metrics

EPS: $4.16

Book value / share: $15.93

Formula: √(22.5 × EPS × BVPS)

Graham Number

$38.61

19% downside

Norm. op. income: $186M (median of 7yr)

Tax rate: 35%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$11.17

77% downside

Base FCF: $196M (median of recent 5yr)

Growth: -2%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$26.02

46% downside

EPS: $4.16

Target P/E: 53×

Formula: EPS × P/E

P/E Fair Value

$220.48

+362% upside

95.2% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	6.20M	$300.0M	14.76%	+37.7K	2026-06-30
Neuberger Berman Group LLC	3.02M	$146.0M	7.19%	+2.1K	2026-06-30
Vanguard Portfolio Management LLC	2.49M	$120.0M	5.94%	-7.7K	2026-06-30
State Street Corp	2.26M	$109.0M	5.39%	+87.9K	2026-06-30
Dimensional Fund Advisors LP	1.88M	$91.0M	4.48%	+53.8K	2026-06-30
Vanguard Capital Management LLC	1.67M	$80.0M	3.97%	-53.1K	2026-06-30
Bank of Montreal	1.58M	$76.0M	3.76%	-12.4K	2026-06-30
Brown Advisory Inc	1.27M	$61.0M	3.02%	+57.2K	2026-06-30
Lsv Asset Management	1.02M	$49.0M	2.43%	+880.3K	2026-06-30
Geode Capital Management, LLC	1.01M	$48.0M	2.40%	+35.5K	2026-06-30