WLDN
Willdan Group Inc
Price:  
31.84 
USD
Volume:  
47,684.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WLDN Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Willdan Group Inc (WLDN) is 32.82 USD. This WLDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.84 USD, the upside of Willdan Group Inc is %.

The range of the Intrinsic Value is 22.01 - 67.00 USD

31.84 USD
Stock Price
32.82 USD
Intrinsic Value
Intrinsic Value Details

WLDN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.01 - 67.00 32.82 3.1%
DCF (Growth 10y) 23.76 - 66.49 34.13 7.2%
DCF (EBITDA 5y) 19.64 - 27.54 23.78 -25.3%
DCF (EBITDA 10y) 21.62 - 30.84 26.16 -17.8%
Fair Value 4.69 - 4.69 4.69 -85.26%
P/E 14.20 - 26.34 19.86 -37.6%
EV/EBITDA 21.78 - 30.87 25.70 -19.3%
EPV 33.87 - 47.72 40.80 28.1%
DDM - Stable 9.15 - 32.24 20.69 -35.0%
DDM - Multi 12.33 - 34.37 18.22 -42.8%

WLDN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 440.03
Beta 0.85
Outstanding shares (mil) 13.82
Enterprise Value (mil) 490.82
Market risk premium 4.60%
Cost of Equity 8.40%
Cost of Debt 6.49%
WACC 7.74%