As of 2025-01-21, the Intrinsic Value of Willdan Group Inc (WLDN) is
59.78 USD. This WLDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.09 USD, the upside of Willdan Group Inc is
57.00%.
The range of the Intrinsic Value is 38.34 - 137.57 USD
59.78 USD
Intrinsic Value
WLDN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.34 - 137.57 |
59.78 |
57.0% |
| DCF (Growth 10y) |
48.81 - 163.48 |
73.77 |
93.7% |
| DCF (EBITDA 5y) |
33.25 - 45.68 |
39.45 |
3.6% |
| DCF (EBITDA 10y) |
42.04 - 59.66 |
50.39 |
32.3% |
| Fair Value |
8.11 - 8.11 |
8.11 |
-78.70% |
| P/E |
23.50 - 42.91 |
32.72 |
-14.1% |
| EV/EBITDA |
26.67 - 37.22 |
31.36 |
-17.7% |
| EPV |
32.67 - 46.00 |
39.34 |
3.3% |
| DDM - Stable |
15.74 - 64.61 |
40.18 |
5.5% |
| DDM - Multi |
25.45 - 82.20 |
38.99 |
2.4% |
WLDN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
537.83 |
| Beta |
0.53 |
| Outstanding shares (mil) |
14.12 |
| Enterprise Value (mil) |
579.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.74% |
| Cost of Debt |
5.19% |
| WACC |
7.97% |