As of 2024-09-13, the Intrinsic Value of Willdan Group Inc (WLDN) is
40.72 USD. This WLDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.48 USD, the upside of Willdan Group Inc is
%.
The range of the Intrinsic Value is 25.03 - 110.48 USD
40.72 USD
Intrinsic Value
WLDN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.03 - 110.48 |
40.72 |
8.6% |
| DCF (Growth 10y) |
26.19 - 104.64 |
40.71 |
8.6% |
| DCF (EBITDA 5y) |
18.69 - 27.46 |
23.08 |
-38.4% |
| DCF (EBITDA 10y) |
21.49 - 31.67 |
26.36 |
-29.7% |
| Fair Value |
6.14 - 6.14 |
6.14 |
-83.63% |
| P/E |
14.06 - 32.69 |
22.35 |
-40.4% |
| EV/EBITDA |
21.54 - 34.68 |
26.48 |
-29.4% |
| EPV |
35.91 - 49.74 |
42.83 |
14.3% |
| DDM - Stable |
14.05 - 67.46 |
40.76 |
8.7% |
| DDM - Multi |
14.71 - 55.43 |
23.31 |
-37.8% |
WLDN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
524.35 |
| Beta |
0.94 |
| Outstanding shares (mil) |
13.99 |
| Enterprise Value (mil) |
576.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.87% |
| Cost of Debt |
5.69% |
| WACC |
7.29% |