investorscraft@gmail.com

Intrinsic ValueJohn Wiley & Sons, Inc. (WLY)

Previous Close$31.23
Intrinsic Value
Upside potential
Previous Close
$31.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

John Wiley & Sons, Inc. operates as a global leader in research and education publishing, serving academic institutions, corporations, and professionals. The company generates revenue through subscriptions, licensing, and print/digital content sales, with a strong focus on scientific, technical, and medical (STM) journals, books, and educational materials. Wiley’s market position is reinforced by its extensive library of peer-reviewed content and partnerships with scholarly societies, positioning it as a trusted knowledge provider in a competitive but fragmented industry. The company’s shift toward digital transformation and open-access publishing reflects broader sector trends, though it faces challenges from alternative publishing models and cost pressures. Wiley’s diversified portfolio, including its Varsity Tutors acquisition, aims to expand its footprint in digital education services, enhancing long-term growth potential.

Revenue Profitability And Efficiency

In FY 2024, Wiley reported revenue of $1.87 billion but recorded a net loss of $200.3 million, driven by restructuring costs and strategic realignment. The diluted EPS of -$3.65 reflects these headwinds, though operating cash flow remained positive at $207.6 million. Capital expenditures of $76.1 million indicate ongoing investments in digital infrastructure and content modernization, critical for sustaining competitiveness.

Earnings Power And Capital Efficiency

Despite the net loss, Wiley’s operating cash flow demonstrates underlying earnings resilience. The negative EPS highlights short-term profitability challenges, but the company’s ability to generate cash suggests operational efficiency in core segments. Capital allocation priorities include debt reduction and digital expansion, balancing near-term pressures with long-term growth initiatives.

Balance Sheet And Financial Health

Wiley’s balance sheet shows $83.2 million in cash against total debt of $887.3 million, indicating moderate leverage. The debt level warrants monitoring, though manageable given stable cash flow. Shareholders’ equity remains impacted by recent losses, but liquidity appears sufficient to support ongoing operations and strategic investments.

Growth Trends And Dividend Policy

Growth trends reflect a pivot toward digital and education services, though FY 2024 results were overshadowed by restructuring. The dividend of $1.41 per share signals commitment to shareholder returns, but sustainability depends on profitability recovery. Future growth may hinge on successful execution of digital initiatives and cost optimization.

Valuation And Market Expectations

The market likely prices Wiley at a discount due to its recent losses, reflecting skepticism about near-term turnaround prospects. Valuation metrics may improve if restructuring yields margin expansion and revenue stabilization, particularly in higher-margin digital segments.

Strategic Advantages And Outlook

Wiley’s strengths include its authoritative content library and global brand recognition, but execution risks persist. The outlook depends on navigating industry disruption, with success in digital transformation and open-access models key to reversing profitability declines. Strategic acquisitions could further diversify revenue streams.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount