investorscraft@gmail.com

Intrinsic value of Walker & Dunlop, Inc. (WD)

Previous Close$106.71
Intrinsic Value
Upside potential
Previous Close
$106.71
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh147.82 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Walker & Dunlop, Inc., through its subsidiaries, provides a range of multifamily and other commercial real estate financing products for owners and developers of real estate in the United States. The company offers first mortgage, second trust, supplemental, construction, mezzanine, preferred equity, small-balance, and bridge/interim loans. It also provides multifamily finance for manufactured housing communities, student housing, affordable housing, and senior housing properties under the Fannie Mae DUS program; and construction and permanent loans to developers and owners of multifamily housing, affordable housing, senior housing, and healthcare facilities. In addition, the company acts as an intermediary in the placement of commercial real estate debt between institutional sources of capital, including life insurance companies, investment banks, commercial banks, pension funds, commercial mortgage backed securities issuers, and other institutional investors, as well as owners of various types of commercial real estate. Further, it advises on capital structure; develops the financing package; facilitates negotiations between its client and institutional sources of capital; coordinates due diligence; and assists in closing the transaction. Additionally, the company offers property sales brokerage, underwriting and risk management, and servicing and asset management services; and short-term and senior secured debt financing products. Walker & Dunlop, Inc. was founded in 1937 and is headquartered in Bethesda, Maryland.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %16.5NaN
Revenue, $1263NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m911NaN
Operating income, $m352NaN
EBITDA, $m567NaN
Interest expense (income), $mNaN
Earnings before tax, $m343NaN
Tax expense, $m86NaN
Net income, $m257NaN

BALANCE SHEET

Cash and short-term investments, $m497NaN
Total assets, $m5229NaN
Adjusted assets (=assets-cash), $m4732NaN
Average production assets, $m1496NaN
Working capital, $m2505NaN
Total debt, $m2874NaN
Total liabilities, $m3679NaN
Total equity, $m1550NaN
Debt-to-equity ratio1.854NaN
Adjusted equity ratio0.669NaN

CASH FLOW

Net income, $m257NaN
Depreciation, amort., depletion, $m215NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m870NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-9NaN
Free cash flow, $m879NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2505
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount