WD
Walker & Dunlop Inc
Price:  
75.71 
USD
Volume:  
280,239.00
United States | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WD Intrinsic Value

31.00 %
Upside

What is the intrinsic value of WD?

As of 2025-07-13, the Intrinsic Value of Walker & Dunlop Inc (WD) is 99.16 USD. This WD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.71 USD, the upside of Walker & Dunlop Inc is 31.00%.

The range of the Intrinsic Value is 34.02 - 1,198.24 USD

Is WD undervalued or overvalued?

Based on its market price of 75.71 USD and our intrinsic valuation, Walker & Dunlop Inc (WD) is undervalued by 31.00%.

75.71 USD
Stock Price
99.16 USD
Intrinsic Value
Intrinsic Value Details

WD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.02 - 1,198.24 99.16 31.0%
DCF (Growth 10y) 45.88 - 1,286.77 115.71 52.8%
DCF (EBITDA 5y) 43.33 - 96.87 56.28 -25.7%
DCF (EBITDA 10y) 53.98 - 119.67 71.56 -5.5%
Fair Value 16.32 - 16.32 16.32 -78.44%
P/E 24.61 - 35.65 30.85 -59.3%
EV/EBITDA 67.72 - 306.69 141.14 86.4%
EPV 193.26 - 293.45 243.35 221.4%
DDM - Stable 42.28 - 320.23 181.25 139.4%
DDM - Multi 54.13 - 293.52 88.96 17.5%

WD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,572.63
Beta 0.74
Outstanding shares (mil) 33.98
Enterprise Value (mil) 4,148.22
Market risk premium 4.60%
Cost of Equity 7.08%
Cost of Debt 6.12%
WACC 6.16%