Willdan Group, Inc. (WLDN)
Services-Engineering Services · Technology · $1.0B
Intrinsic Value (Consensus)
$47.89
Current Price
$69.80
Margin of Safety
-31.4%
31.4% Above Intrinsic Value
Value: $48
Price: $70
Valuation Model Estimates
Current Price: $69.80
DCF (Discounted Cash Flow)
$221.52
Graham Number
$39.99
Earnings Power Value
$33.88
Relative Value (P/E)
$69.80
Dividend Discount Model
Not applicable
—
Consensus Value
$47.89
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%.
Key Financials
- EPS (TTM)
- $3.49
- EPS (Forward)
- $4.19
- Book Value
- $20.37
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.2%
- Debt/Equity
- 16%
- Revenue Growth
- 274.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance