investorscraft@gmail.com

Intrinsic ValueWestwood Holdings Group, Inc. (WHG)

Previous Close$18.31
Intrinsic Value
Upside potential
Previous Close
$18.31

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

Westwood Holdings Group, Inc. operates as an investment management firm specializing in value-oriented equity and income strategies. The company serves institutional and high-net-worth clients, offering a range of investment products including mutual funds, separate accounts, and sub-advised portfolios. Its core revenue model is fee-based, derived from asset management services, with performance fees contributing to variability. WHG competes in a highly fragmented asset management industry, where scale and performance are critical differentiators. The firm emphasizes a disciplined, research-driven approach to investing, focusing on long-term capital appreciation and income generation. Its market position is mid-tier, with a niche focus on value investing, which distinguishes it from broader passive and growth-oriented competitors. The firm’s ability to attract and retain client assets hinges on consistent performance, client relationships, and adaptability to market trends.

Revenue Profitability And Efficiency

In FY 2024, WHG reported revenue of $94.7 million, with net income of $2.2 million, reflecting a net margin of approximately 2.3%. Diluted EPS stood at $0.26, indicating modest profitability. Operating cash flow was robust at $21.1 million, significantly higher than net income, suggesting strong cash conversion. Capital expenditures were minimal at -$109,000, highlighting capital-light operations. The firm’s efficiency metrics reflect a lean cost structure, though revenue concentration in asset management fees introduces variability.

Earnings Power And Capital Efficiency

WHG’s earnings power is tied to its assets under management (AUM) and fee structure, with performance fees adding volatility. The firm’s capital efficiency is evident in its high operating cash flow relative to net income, supported by low capital intensity. However, the modest net income and EPS figures indicate limited scalability in its current operating model. The absence of significant debt enhances flexibility, but growth may require higher AUM or fee rate expansion.

Balance Sheet And Financial Health

WHG maintains a solid balance sheet, with $18.8 million in cash and equivalents and total debt of $3.2 million, resulting in a net cash position. The low leverage ratio underscores financial stability. Shareholders’ equity is supported by retained earnings, though the dividend payout of $0.60 per share suggests a focus on returning capital. The firm’s financial health is strong, with ample liquidity to navigate market downturns or strategic investments.

Growth Trends And Dividend Policy

WHG’s growth is contingent on AUM expansion and market performance, with revenue trends reflecting industry-wide pressures on active management fees. The firm’s dividend policy, with a $0.60 per share payout, signals a commitment to shareholder returns but may limit reinvestment opportunities. Historical growth has been muted, emphasizing the need for operational efficiency or strategic initiatives to drive higher profitability.

Valuation And Market Expectations

WHG’s valuation metrics are influenced by its niche market position and modest earnings. The P/E ratio, based on diluted EPS of $0.26, suggests market expectations are tempered. Investors likely price in limited growth prospects unless AUM or fee structures improve. The firm’s net cash position provides a margin of safety, but valuation upside depends on operational execution or industry consolidation trends.

Strategic Advantages And Outlook

WHG’s strategic advantages lie in its specialized value investing focus and disciplined research approach. The firm’s outlook is cautiously optimistic, contingent on market conditions favoring active management and value strategies. Challenges include fee compression and competition from passive alternatives. Success will hinge on performance consistency, client retention, and potential scalability through product or geographic expansion.

Sources

10-K, company filings

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