US · WLDN
Willdan Group, Inc.
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Anaheim, CA 92806
- Website
- willdan.com
Price · as of 2026-01-02
$73.98
Market cap 1.31B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | $59.41 | -19.69% |
| Graham-Dodd Method(GD) | $26.84 | -63.72% |
| Graham Formula(GF) | $100.47 | +35.8% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | $0.00 | $9.75 | |||
| 2013 | $4.54 | $0.03 | |||
| 2014 | |||||
| 2015 | $10.35 | $41.98 | |||
| 2016 | $5.46 | $17.42 | |||
| 2017 | $10.90 | $53.38 | |||
| 2018 | $9.93 | $7.98 | |||
| 2019 | $5.72 | $29.58 | |||
| 2020 | |||||
| 2021 | $0.00 | $3.88 | |||
| 2022 | $0.70 | $0.00 | |||
| 2023 | $9.21 | $21.30 | |||
| 2024 | $14.92 | $30.47 | |||
| 2025 | |||||
| 2026 | $87.48 | $40.69 | $26.84 | $100.47 |
AI valuation
Our deep-learning model estimates Willdan Group, Inc.'s (WLDN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $73.98
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$59.41
-19.69% upside
Graham-Dodd
$26.84
-63.72% upside
Graham Formula
$100.47
+35.8% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WLDN | Willdan Group, Inc. | $73.98 | 1.31B | — | -20% | -64% | +36% | 24.07 | 4.15 | 1.86 | 19.69 | — | 14.09 | 37.51% | 6.48% | 7.71% | — | — | — | 0.23 | 7.68 | 1.56 | 0.85 | 0.05 | — | — | — | 5.59% | 0.50 | — | 0.00% | 0.00% | 0.00% | 28.73 | 17.94 | 1.86 | 5.12 |
| CMRE | Costamare Inc. | $17.57 | 2.12B | -43% | -49% | +43% | +576% | 3.82 | 0.48 | 0.58 | 4.51 | — | 0.48 | 26.71% | 22.18% | 15.35% | 12.92% | 11.12% | 6.06% | 0.94 | 3.08 | 1.40 | 1.13 | 2.66 | -1729.00% | 3788.00% | 42452.00% | 21.27% | 0.72 | 6.19% | 6.13% | 23.40% | 27.33% | 6.04 | 10.86 | 1.34 | 1.40 |
| CODI | Compass Diversified | $7.49 | 563.52M | +327% | -61% | — | — | — | 1.25 | 0.29 | -19.30 | — | -0.41 | 43.47% | 2.28% | -12.08% | 0.00% | 1.33% | 0.00% | 4.25 | 0.24 | 2.42 | 0.77 | -14.79 | -142609.00% | 479.00% | -5887.00% | -9.29% | -0.02 | -1.60% | 0.00% | — | 302.26% | 55.37 | -46.14 | 1.26 | 0.39 |
| CYD | China Yuchai Internationa… | $50.28 | 1.89B | -51% | +276,467% | -36% | -68% | 8.68 | 0.59 | 0.28 | 1.41 | 49.76 | 0.74 | 14.73% | 3.12% | 1.69% | 6.75% | 8.43% | 2.35% | 0.28 | 8.06 | 1.55 | 1.18 | -3.19 | 1745.00% | 602.00% | -7630.00% | 4.35% | 0.06 | 4.17% | 1.89% | 16.40% | 13.09% | 2.76 | 7.04 | 0.09 | 1.68 |
| DCO | Ducommun Incorporated | $123.59 | 1.85B | +88% | -58% | -87% | — | -57.36 | 2.94 | 2.36 | 773.79 | — | 6.84 | 26.87% | -3.92% | -4.12% | -5.05% | -3.16% | -2.94% | 0.07 | -2.55 | 3.50 | 0.95 | 0.70 | -20810.00% | 485.00% | -34260.00% | -2.50% | -0.19 | -6.15% | 0.00% | 0.00% | 12.15% | -60.31 | -40.05 | 2.36 | 3.78 |
| HSII | Heidrick & Struggles Inte… | $59.01 | 1.23B | +674% | -31% | -86% | -89% | 107.80 | 2.08 | 0.84 | 5.15 | — | 3.11 | 25.20% | 0.67% | 0.78% | 1.91% | 8.15% | 0.75% | 0.22 | — | 1.60 | 1.46 | -4.47 | -8435.00% | 715.00% | -40855.00% | 13.19% | 0.31 | 335.80% | 1.37% | 148.10% | 12.61% | 63.52 | 3.85 | 0.43 | 2.25 |
| JBI | Janus International Group… | $6.96 | 966.22M | +369% | -49% | -51% | — | 16.93 | 2.30 | 1.24 | 8.75 | — | -5.01 | 41.27% | 15.21% | 7.30% | 13.56% | 10.10% | 5.31% | 1.26 | 2.96 | 2.82 | 2.26 | 2.60 | -4674.00% | -962.00% | -3168.00% | 11.24% | 1.13 | 13.14% | 0.00% | 0.00% | 6.61% | 11.57 | 12.67 | 1.76 | 2.58 |
| LMB | Limbach Holdings, Inc. | $91.42 | 1.06B | +42% | +314% | -73% | -74% | 26.47 | 5.32 | 1.58 | 15.28 | 57.52 | 10.32 | 27.81% | 7.45% | 5.95% | 22.50% | 22.92% | 9.40% | 0.32 | 20.67 | 1.46 | 1.40 | 0.07 | 4602.00% | 47.00% | -4690.00% | 3.58% | 0.24 | 22.48% | 0.00% | 0.00% | 0.00% | 21.26 | 28.06 | 1.58 | 4.78 |
| MAN | ManpowerGroup Inc. | $27.97 | 1.3B | +118% | -47% | — | — | -94.67 | 0.61 | 0.07 | 10.12 | — | 14.83 | 16.69% | 1.33% | -0.07% | -0.64% | 2.97% | -0.15% | 1.16 | 2.50 | 1.11 | 1.08 | 5.54 | -10963.00% | 58.00% | -16253.00% | -12.82% | -0.02 | -5.02% | 5.30% | -501.50% | 8.33% | 11.65 | -17.23 | 0.15 | 2.80 |
| NSSC | Napco Security Technologi… | $46.61 | 1.66B | -8% | -51% | -89% | -88% | 32.83 | 8.45 | 7.85 | 27.43 | — | 8.62 | 55.63% | 25.47% | 23.90% | 25.74% | 53.64% | 21.91% | 0.03 | — | 6.75 | 5.37 | -1.60 | -1119.00% | -381.00% | 1745.00% | 3.61% | 2.23 | 68.76% | 0.96% | 31.40% | 3.54% | 28.78 | 25.89 | 7.33 | 32.88 |
About Willdan Group, Inc.
Willdan Group, Inc., together with its subsidiaries, provides professional, technical and consulting services primarily in the United States. It operates in two segments, Energy, and Engineering and Consulting. The Energy segment offers comprehensive audit and surveys, program design, master planning, demand reduction, grid optimization, benchmarking analyses, design engineering, construction management, performance contracting, installation, alternative financing, and measurement and verification services, as well as software and data analytics. The Engineering and Consulting segment provides building and safety, city engineering and code enforcement, development plan review and inspection, disaster recovery, geotechnical and earthquake engineering, planning and surveying, contract staff support, program and construction management, structural engineering, transportation and traffic engineering, and water resources services. This segment also offers district administration, financial consulting, and federal compliance services; and communications and technology services. It serves public and governmental agencies, including cities, counties, redevelopment agencies, water districts, school districts, and universities; investor and municipal owned energy utilities; state and federal agencies; and commercial and industrial firms, as well as various other special districts and agencies. The company was founded in 1964 and is headquartered in Anaheim, California.
- CEO
- Michael A. Bieber
- Employees
- 1.76K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($59.41 ÷ $73.98) − 1 = -19.69% (DCF, example).