Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Commercial Services
/
Willdan Group
WLDN
Willdan Group
Technological Shifts And Rising Wages Will Erode Market Position
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
13 Jul 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$85.00
23.8% overvalued
intrinsic discount
09 Aug
US$105.21
Loading
1Y
185.9%
7D
-11.3%
Author's Valuation
US$85.0
23.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$85.0
23.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-10m
874m
2014
2017
2020
2023
2025
2026
2028
Revenue US$874.0m
Earnings US$82.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.05%
Professional Services revenue growth rate
0.23%
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
7.07%
Calculation
US$82.15m
Earnings '28
x
20.32x
PE Ratio '28
=
US$1.67b
Market Cap '28
US$1.67b
Market Cap '28
/
16.63m
No. shares '28
=
US$100.40
Share Price '28
US$100.40
Share Price '28
Discounted to 2025 @ 7.07% p.a.
=
US$81.79
Fair Value '25
