DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Willdan Group, Inc. (WLDN)

Industrials | Engineering & Construction

Today's Price

$80.22

Today's Fair Value

$55.82 -30.42%

Margin of Safety

-43.71%

Projected Value (5Y)

$89.90 +12.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.13% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 6.56% | CAGR (5y): 5.02%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.06x)

Discount Rate