As of 2024-12-15, the Intrinsic Value of Walker & Dunlop Inc (WD) is
90.34 USD. This WD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 105.57 USD, the upside of Walker & Dunlop Inc is
-14.40%.
The range of the Intrinsic Value is 28.37 - 1,029.07 USD
90.34 USD
Intrinsic Value
WD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.37 - 1,029.07 |
90.34 |
-14.4% |
| DCF (Growth 10y) |
42.93 - 1,146.77 |
111.68 |
5.8% |
| DCF (EBITDA 5y) |
102.58 - 161.54 |
130.86 |
24.0% |
| DCF (EBITDA 10y) |
106.57 - 183.20 |
141.88 |
34.4% |
| Fair Value |
15.81 - 15.81 |
15.81 |
-85.02% |
| P/E |
26.25 - 35.78 |
29.88 |
-71.7% |
| EV/EBITDA |
84.55 - 456.78 |
243.19 |
130.4% |
| EPV |
185.68 - 286.07 |
235.87 |
123.4% |
| DDM - Stable |
40.40 - 255.49 |
147.94 |
40.1% |
| DDM - Multi |
62.06 - 281.31 |
99.18 |
-6.1% |
WD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,565.10 |
| Beta |
1.01 |
| Outstanding shares (mil) |
33.77 |
| Enterprise Value (mil) |
5,174.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.30% |
| Cost of Debt |
5.62% |
| WACC |
6.44% |