WD
Walker & Dunlop Inc
Price:  
106.95 
USD
Volume:  
136,832.00
United States | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WD Intrinsic Value

-16.40 %
Upside

As of 2024-12-13, the Intrinsic Value of Walker & Dunlop Inc (WD) is 89.42 USD. This WD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.95 USD, the upside of Walker & Dunlop Inc is -16.40%.

The range of the Intrinsic Value is 28.01 - 992.68 USD

106.95 USD
Stock Price
89.42 USD
Intrinsic Value
Intrinsic Value Details

WD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.01 - 992.68 89.42 -16.4%
DCF (Growth 10y) 42.49 - 1,106.39 110.61 3.4%
DCF (EBITDA 5y) 102.73 - 161.65 130.99 22.5%
DCF (EBITDA 10y) 106.55 - 183.20 141.87 32.6%
Fair Value 15.81 - 15.81 15.81 -85.22%
P/E 26.56 - 35.52 30.12 -71.8%
EV/EBITDA 85.14 - 457.31 243.89 128.0%
EPV 184.99 - 285.41 235.20 119.9%
DDM - Stable 40.36 - 257.68 149.02 39.3%
DDM - Multi 62.01 - 283.72 99.26 -7.2%

WD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,611.70
Beta 1.00
Outstanding shares (mil) 33.77
Enterprise Value (mil) 5,221.17
Market risk premium 4.60%
Cost of Equity 7.29%
Cost of Debt 5.62%
WACC 6.46%