investorscraft@gmail.com

Intrinsic Value of Willdan Group, Inc. (WLDN)

Previous Close$76.90
Intrinsic Value
Upside potential
Previous Close
$76.90

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, CIK 0001370450

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