The Discounted Cash Flow (DCF) valuation of Willdan Group Inc (WLDN) is 58.48 USD. With the latest stock price at 34.28 USD, the upside of Willdan Group Inc based on DCF is 70.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.3% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 37.90 - 129.74 | 58.48 |
| Upside | 10.6% - 278.5% | 70.6% |