investorscraft@gmail.com

Intrinsic ValueWalker & Dunlop, Inc. (WD)

Previous Close$85.99
Intrinsic Value
Upside potential
Previous Close
$85.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Walker & Dunlop, Inc. operates as a leading commercial real estate finance company in the United States, specializing in multifamily and other commercial property financing. The firm generates revenue primarily through loan origination, servicing, and sales, leveraging its deep industry expertise and relationships with institutional investors, government-sponsored enterprises, and private lenders. Its diversified product suite includes agency lending, balance sheet lending, and investment sales, positioning it as a key intermediary in the commercial real estate capital markets. The company’s market position is strengthened by its focus on the multifamily sector, which benefits from stable demand and government-backed loan programs. Walker & Dunlop differentiates itself through its integrated platform, combining financing, investment sales, and property management advisory services. This holistic approach allows it to capture multiple revenue streams while mitigating cyclical risks inherent in real estate markets. Its strong brand recognition and longstanding client relationships further solidify its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

In FY 2024, Walker & Dunlop reported revenue of $1.13 billion, with net income of $108.2 million, reflecting a net margin of approximately 9.6%. The company’s diluted EPS stood at $3.19, supported by disciplined cost management and operational efficiency. Operating cash flow was robust at $129.4 million, though capital expenditures of $13.0 million indicate ongoing investments in technology and infrastructure to sustain growth.

Earnings Power And Capital Efficiency

The firm’s earnings power is underpinned by its diversified revenue streams, including recurring servicing fees and transactional income. Capital efficiency is evident in its ability to generate steady cash flows despite macroeconomic volatility. The company’s focus on high-margin segments, such as agency lending, enhances return on invested capital, though leverage from its $1.66 billion debt load requires careful monitoring.

Balance Sheet And Financial Health

Walker & Dunlop maintains a solid balance sheet with $279.3 million in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of $1.66 billion reflects its leveraged position, typical for financial intermediaries. The company’s ability to service debt is supported by stable cash flows, but interest rate sensitivity remains a key risk given its reliance on borrowing costs.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a challenging interest rate environment, with growth driven by market share gains in multifamily lending. Its dividend policy is shareholder-friendly, with a dividend per share of $2.64, offering a yield that aligns with industry peers. Future growth may hinge on expansion into adjacent commercial real estate segments and technological advancements in loan origination.

Valuation And Market Expectations

Walker & Dunlop’s valuation reflects its niche expertise and steady cash flows, though it trades at a discount to broader financial services peers due to sector-specific risks. Market expectations are tempered by concerns over rising interest rates and commercial real estate market cyclicality, but its strong positioning in government-backed lending provides a defensive moat.

Strategic Advantages And Outlook

The company’s strategic advantages include its entrenched relationships with GSEs, scalable platform, and focus on the resilient multifamily sector. Near-term challenges include navigating interest rate volatility and competitive pressures, but long-term prospects remain favorable due to structural demand for affordable housing and its ability to capitalize on market dislocations.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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