WLMS
Williams Industrial Services Group Inc
Price:  
0.36 
USD
Volume:  
558,292
United States | Construction & Engineering

WLMS DCF Valuation - Growth Exit 5Y

308.1 %
Upside

What is the DCF valuation of WLMS?

The Discounted Cash Flow (DCF) valuation of Williams Industrial Services Group Inc (WLMS) is 1.46 USD. With the latest stock price at 0.36 USD, the upside of Williams Industrial Services Group Inc based on DCF is 308.1%.

Is WLMS a buy or a sell?

Based on the latest price of 0.36 USD and our DCF valuation, Williams Industrial Services Group Inc (WLMS) is a buy. Buying WLMS stocks now will result in a potential gain of 308.1%.

Range Selected
WACC / Discount Rate8.5% - 11.2%9.9%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price0.92 - 2.271.46
Upside156.7% - 534.8%308.1%
0.36 USD
Stock Price
1.46 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

WLMS DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202212-202312-202412-202512-202612-2027
Revenue238269285291301307
% Growth
22%13%6%2%3%2%
Cost of goods sold(231)(256)(266)(266)(269)(269)
% of Revenue97%95%93%91%90%88%
Selling, G&A expenses(27)(31)(32)(33)(34)(35)
% of Revenue11%11%11%11%11%11%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses667777
% of Revenue2%2%2%2%2%2%
Tax expense0210(1)(2)
Tax rate0%23%23%23%23%23%
Net profit(14)(8)(5)(1)48
% Margin-6%-3%-2%0%1%3%