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%.
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 Rate | 8.5% - 11.2% | 9.9% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 0.92 - 2.27 | 1.46 |
Upside | 156.7% - 534.8% | 308.1% |
(USD in millions) | Projections | |||||
12-2022 | 12-2023 | 12-2024 | 12-2025 | 12-2026 | 12-2027 | |
Revenue | 238 | 269 | 285 | 291 | 301 | 307 |
% Growth | 22% | 13% | 6% | 2% | 3% | 2% |
Cost of goods sold | (231) | (256) | (266) | (266) | (269) | (269) |
% of Revenue | 97% | 95% | 93% | 91% | 90% | 88% |
Selling, G&A expenses | (27) | (31) | (32) | (33) | (34) | (35) |
% of Revenue | 11% | 11% | 11% | 11% | 11% | 11% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | 6 | 6 | 7 | 7 | 7 | 7 |
% of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
Tax expense | 0 | 2 | 1 | 0 | (1) | (2) |
Tax rate | 0% | 23% | 23% | 23% | 23% | 23% |
Net profit | (14) | (8) | (5) | (1) | 4 | 8 |
% Margin | -6% | -3% | -2% | 0% | 1% | 3% |