Previous Close | $76.90 |
Intrinsic Value | $39.20 |
Upside potential | -49% |
Data is not available at this time.
Willdan Group, Inc. operates as a provider of professional technical and consulting services, primarily serving utilities, government agencies, and private industries. The company specializes in energy efficiency, engineering, and program management, offering solutions that help clients optimize infrastructure, reduce energy consumption, and comply with regulatory standards. Its diversified service portfolio includes energy audits, grid modernization, and sustainability consulting, positioning it as a key player in the growing clean energy and infrastructure advisory sector. Willdan’s market position is strengthened by its expertise in public-sector projects and long-term contracts, which provide stable revenue streams. The company competes in a fragmented industry but differentiates itself through integrated service offerings and a reputation for technical excellence. Its focus on sustainability and energy transition trends aligns with broader market demands, enhancing its growth potential in both municipal and commercial segments.
Willdan reported revenue of $565.8 million for FY 2024, with net income of $22.6 million, reflecting a net margin of approximately 4.0%. Diluted EPS stood at $1.58, demonstrating improved profitability. Operating cash flow was robust at $72.1 million, indicating efficient working capital management. Capital expenditures of $8.4 million suggest moderate reinvestment needs, supporting the company’s asset-light consulting model.
The company’s earnings power is underpinned by its high-margin consulting services, with operating cash flow significantly exceeding net income. This highlights strong cash conversion efficiency. Willdan’s capital-light model allows for scalable growth without heavy fixed-asset investments, as evidenced by its low capex relative to revenue. The firm’s ability to generate consistent cash flow supports its financial flexibility and reinvestment capacity.
Willdan maintains a solid balance sheet, with $74.2 million in cash and equivalents against total debt of $107.7 million, yielding a net debt position of $33.5 million. The manageable leverage ratio and healthy liquidity position indicate financial stability. The absence of dividends allows for retained earnings to fund growth initiatives or debt reduction, further strengthening the balance sheet.
Willdan’s revenue growth reflects demand for energy efficiency and infrastructure services, though specific YoY trends are not provided. The company does not pay dividends, opting to reinvest cash flows into organic growth or strategic acquisitions. This aligns with its focus on expanding its service offerings and market reach in the evolving energy and sustainability sector.
With a diluted EPS of $1.58 and no dividend payout, Willdan’s valuation likely hinges on growth prospects in the energy consulting space. Market expectations may center on its ability to capitalize on regulatory tailwinds and infrastructure spending, though comparative valuation metrics are not disclosed. Investor sentiment could be influenced by execution risks in contract-based revenue streams.
Willdan’s strategic advantages lie in its niche expertise and public-sector relationships, which provide recurring revenue opportunities. The outlook is positive, driven by increasing demand for energy efficiency solutions and grid modernization. However, reliance on government funding and competitive pressures pose risks. The company’s ability to innovate and scale services will be critical to sustaining long-term growth.
10-K filing, CIK 0001370450
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |