As of 2025-05-31, the Intrinsic Value of Willdan Group Inc (WLDN) is 70.43 USD. This WLDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.70 USD, the upside of Willdan Group Inc is 31.10%.
The range of the Intrinsic Value is 46.92 - 154.28 USD
Based on its market price of 53.70 USD and our intrinsic valuation, Willdan Group Inc (WLDN) is undervalued by 31.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.92 - 154.28 | 70.43 | 31.1% |
| DCF (Growth 10y) | 56.36 - 174.84 | 82.50 | 53.6% |
| DCF (EBITDA 5y) | 39.35 - 50.92 | 43.34 | -19.3% |
| DCF (EBITDA 10y) | 47.76 - 63.91 | 53.77 | 0.1% |
| Fair Value | 7.78 - 7.78 | 7.78 | -85.51% |
| P/E | 22.58 - 38.63 | 30.43 | -43.3% |
| EV/EBITDA | 26.43 - 35.70 | 30.72 | -42.8% |
| EPV | 41.97 - 56.69 | 49.33 | -8.1% |
| DDM - Stable | 16.87 - 69.63 | 43.25 | -19.5% |
| DDM - Multi | 30.47 - 99.77 | 46.93 | -12.6% |
| Market Cap (mil) | 778.65 |
| Beta | 0.50 |
| Outstanding shares (mil) | 14.50 |
| Enterprise Value (mil) | 796.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.23% |
| Cost of Debt | 5.65% |
| WACC | 7.79% |