WESTWOOD HOLDINGS GROUP INC (WHG)
Investment Advice · Financial Services · $161M
Intrinsic Value (Consensus)
$13.10
Current Price
$18.12
Margin of Safety
-27.7%
27.7% Above Intrinsic Value
Value: $13
Price: $18
Valuation Model Estimates
Current Price: $18.12
DCF (Discounted Cash Flow)
$99.18
Graham Number
$15.83
Earnings Power Value
$7.67
Relative Value (P/E)
$15.80
Dividend Discount Model
$50.00
Consensus Value
$13.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Health Score
C
54
Profitability
15/25
Strength
17/25
Valuation
9/25
Growth
13/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (11.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.79
- EPS (Forward)
- $0.95
- Book Value
- $14.10
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 5.6%
- Debt/Equity
- —
- Revenue Growth
- 3.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance