As of 2025-07-11, the Intrinsic Value of Williams Industrial Services Group Inc (WLMS) is 1.46 USD. This WLMS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.36 USD, the upside of Williams Industrial Services Group Inc is 308.10%.
The range of the Intrinsic Value is 0.92 - 2.27 USD
Based on its market price of 0.36 USD and our intrinsic valuation, Williams Industrial Services Group Inc (WLMS) is undervalued by 308.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.92 - 2.27 | 1.46 | 308.1% |
| DCF (Growth 10y) | 2.09 - 4.02 | 2.87 | 703.3% |
| DCF (EBITDA 5y) | 1.49 - 3.12 | 1.89 | 428.2% |
| DCF (EBITDA 10y) | 2.61 - 4.88 | 3.26 | 813.4% |
| Fair Value | -2.51 - -2.51 | -2.51 | -803.63% |
| P/E | (10.82) - (12.30) | (12.15) | -3502.1% |
| EV/EBITDA | (4.36) - (5.68) | (4.74) | -1426.6% |
| EPV | (1.95) - (2.10) | (2.03) | -667.2% |
| DDM - Stable | (1.34) - (2.35) | (1.84) | -616.5% |
| DDM - Multi | 0.22 - 0.35 | 0.28 | -22.6% |
| Market Cap (mil) | 9.72 |
| Beta | -0.08 |
| Outstanding shares (mil) | 27.21 |
| Enterprise Value (mil) | 50.01 |
| Market risk premium | 5.00% |
| Cost of Equity | 23.24% |
| Cost of Debt | 8.71% |
| WACC | 9.88% |