As of 2025-10-19, the Intrinsic Value of Willdan Group Inc (WLDN) is 71.34 USD. This WLDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.40 USD, the upside of Willdan Group Inc is -25.20%.
The range of the Intrinsic Value is 47.54 - 148.00 USD
Based on its market price of 95.40 USD and our intrinsic valuation, Willdan Group Inc (WLDN) is overvalued by 25.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.54 - 148.00 | 71.34 | -25.2% |
| DCF (Growth 10y) | 60.17 - 176.22 | 87.86 | -7.9% |
| DCF (EBITDA 5y) | 42.18 - 52.82 | 47.51 | -50.2% |
| DCF (EBITDA 10y) | 52.95 - 69.73 | 60.95 | -36.1% |
| Fair Value | 11.98 - 11.98 | 11.98 | -87.44% |
| P/E | 24.58 - 59.58 | 43.06 | -54.9% |
| EV/EBITDA | 25.18 - 37.95 | 33.54 | -64.8% |
| EPV | 38.00 - 52.25 | 45.12 | -52.7% |
| DDM - Stable | 24.46 - 96.08 | 60.27 | -36.8% |
| DDM - Multi | 35.07 - 108.18 | 53.10 | -44.3% |
| Market Cap (mil) | 1,399.52 |
| Beta | 0.92 |
| Outstanding shares (mil) | 14.67 |
| Enterprise Value (mil) | 1,429.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.55% |
| Cost of Debt | 5.65% |
| WACC | 8.27% |