Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Commercial Services
/
Willdan Group
WLDN
Willdan Group
Automation Disruption And Public Sector Cuts Will Undermine Performance
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
13 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$62.00
47.1% overvalued
intrinsic discount
23 Jul
US$91.20
Loading
1Y
150.9%
7D
9.3%
Author's Valuation
US$62.0
47.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$62.0
47.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-10m
846m
2014
2017
2020
2023
2025
2026
2028
Revenue US$845.7m
Earnings US$50.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.00%
Professional Services revenue growth rate
0.22%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.10%
Calculation
US$50.59m
Earnings '28
x
23.82x
PE Ratio '28
=
US$1.21b
Market Cap '28
US$1.21b
Market Cap '28
/
16.11m
No. shares '28
=
US$74.80
Share Price '28
US$74.80
Share Price '28
Discounted to 2025 @ 6.71% p.a.
=
US$61.56
Fair Value '25
