Is USFD or WILC more undervalued in 2026?

CirclFi compares US Foods Holding Corp. (USFD) and G. Willi-Food International, L (WILC) using 13 institutional-grade valuation models. USFD has a Quality of Company score of 8.7/10 while WILC scores 8.7/10.

Which is a better buy — USFD or WILC?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do USFD and WILC valuations compare?

USFD at $81.15 and WILC at $36.45 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

USFD vs WILC Valuation Comparison 2026 — Intrinsic Value Analysis

USFD

Food Distribution

US Foods Holding Corp.

Quality

8.7

out of 10

Value Trap

—

Price

$81.15

Last close

Models

12/13

Active

WILC

Food Distribution

G. Willi-Food International, L

Quality

8.7

out of 10

Value Trap

SAFE

Price

$36.45

Last close

Models

13/13

Active

Model-by-Model Comparison

Model	Type	USFD Fair Value	USFD Upside	WILC Fair Value	WILC Upside
Bayesian DCF	Intrinsic	$16.72	-79.4%	$14.19	-61.1%
Earnings Power Value	Intrinsic	$19.91	-75.5%	$12.78	-64.9%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for USFD vs WILC — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

USFD vs WILC — Which Stock Is More Undervalued?

WILC scores higher with a 8.7/10 quality rating vs USFD's 8.7/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing US Foods Holding Corp. (USFD) and G. Willi-Food International, L (WILC) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

USFD currently trades at $81.15 with a QOC of 8.7/10, while WILC trades at $36.45 with a QOC of 8.7/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).