Walker & Dunlop, Inc. (WD)
Finance Services · Financial Services · $1.1B
Intrinsic Value (Consensus)
$30.87
Current Price
$32.80
Margin of Safety
-5.9%
5.9% Above Intrinsic Value
Value: $31
Price: $33
Valuation Model Estimates
Current Price: $32.80
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$43.88
Earnings Power Value
$15.92
Relative Value (P/E)
$32.80
Dividend Discount Model
$7.83
Consensus Value
$30.87
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.64
- EPS (Forward)
- $1.67
- Book Value
- $52.18
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.2%
- Debt/Equity
- 80%
- Revenue Growth
- 20.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance