WLDN — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($87.48)
DCF	$22161.01	+25232.7%
Graham Number	$36.01	-58.8%
Reverse DCF	—	implied g: 10.5%
DDM	—	—
EV/EBITDA	$87.55	+0.1%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $53.49M

Near-term growth (yrs 1–5)(%)Rev: 20.6% / EPS: 129.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.67%

Computed WACC: 9.67%

Cost of equity (Re)10.18%(Rf 4.30% + β 1.07 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)94.90%

Debt weight (D/V)5.10%

Results

Intrinsic Value / share$19194.68

Current Price$87.48

Upside / Downside+21841.8%

Net Debt (used)$3.36M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	121.7%	125.7%	129.7%	133.7%	137.7%
7.0%	$30627.37	$33487.87	$36558.30	$39850.02	$43374.77
8.0%	$23421.80	$25608.50	$27955.63	$30471.87	$33166.21
9.0%	$18541.38	$20271.73	$22128.99	$24120.04	$26251.97
10.0%	$15047.79	$16451.48	$17958.11	$19573.23	$21302.60
11.0%	$12444.97	$13605.33	$14850.74	$16185.82	$17615.30

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $2.79

Book Value / share($)Yahoo: $20.65

Results

Graham Number$36.01

Current Price$87.48

Margin of Safety-58.8%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.67%

Terminal growth rate(%)

Computed WACC: 9.67%

Cost of equity (Re)10.18%(Rf 4.30% + β 1.07 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)94.90%

Debt weight (D/V)5.10%

Results

Current Price$87.48

Implied Near-term FCF Growth12.3%

Historical Revenue Growth20.6%

Historical Earnings Growth129.7%

Base FCF (TTM)$53.49M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$87.48

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $62.83M

Target EV/EBITDA multipleCurrent: 20.6×

Net Debt($B)Default: $3.36M

Results

Implied Equity Value / share$87.55

Current Price$87.48

Upside / Downside+0.1%

Implied EV$1.29B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.00B	-$996.64M	$3.36M	$1.00B	$2.00B
16.6x	$206.11	$138.31	$70.51	$2.71	$-65.08
18.6x	$214.63	$146.83	$79.03	$11.23	$-56.56
20.6x	$223.15	$155.35	$87.55	$19.75	$-48.04
22.6x	$231.67	$163.87	$96.07	$28.27	$-39.52
24.6x	$240.19	$172.39	$104.59	$36.79	$-31.00

← Overview Financial Statements ← Companies