Valuation Walker & Dunlop, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 09:49:00 09/09/2024 pm IST			5-day change	1st Jan Change
103.04 ^USD	-1.11%		-2.14%	-7.45%

16/08	Walker & Dunlop Arranges $1.2 Billion Refinancing for One High Line in Manhattan	MT
15/08	Sector Update: Financial Stocks Advance Premarket Thursday	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,993	2,874	4,834	2,591	3,713	3,517	-	-
Change	-	44.16%	68.22%	-46.4%	43.33%	-5.3%	-	-
Enterprise Value (EV)	1,993	2,874	4,834	2,591	3,713	3,517	3,517	3,517
Change	-	44.16%	68.22%	-46.4%	43.33%	-5.3%	0%	0%
P/E ratio	11.9x	12x	18.5x	12.3x	34.9x	32x	21.5x	18.4x
PBR	1.87x	2.36x	3.12x	1.5x	2.12x	1.99x	1.9x	1.8x
PEG	-	0.3x	3.09x	-0.6x	-0.7x	14.13x	0.4x	1.1x
Capitalization / Revenue	2.44x	2.65x	3.84x	2.06x	3.52x	3.17x	2.89x	2.71x
EV / Revenue	0x	0x	0x	0x	0x	3.17x	2.89x	2.71x
EV / EBITDA	0x	0x	0x	0x	0x	10.5x	9.59x	-
EV / EBIT	8.65x	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.2	1.44	2	2.4	2.52	2.6	2.627	-
Rate of return	1.86%	1.56%	1.33%	3.06%	2.27%	2.5%	2.52%	-
EPS ²	5.45	7.69	8.15	6.36	3.18	3.252	4.846	5.655
Distribution rate	22%	18.7%	24.5%	37.7%	79.2%	80%	54.2%	-
Net sales ¹	817.2	1,084	1,259	1,259	1,054	1,108	1,216	1,296
EBITDA ¹	247.9	215.8	309.3	325.1	300.1	336.5	366.8	-
EBIT	230.4	-	-	-	-	-	-	-
Net income ¹	173.4	246.2	265.8	213.8	107.4	107.4	165.6	194
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	64.68	92.02	150.88	78.48	111.01	104.20	104.20	104.20
Nbr of stocks (in thousands)	30,817	31,227	32,038	33,012	33,450	33,749	-	-
Announcement Date	05/02/20	04/02/21	03/02/22	21/02/23	15/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WALKER & DUNLOP, INC.	32.04x	-	-	+2.50%	351.66Cr
AL RAJHI BANKING AND INVESTMENT CORPORATION	19.75x	-	-	+2.90%	9.27TCr
FIRSTRAND LIMITED	12.36x	-	-	+4.76%	2.66TCr
CAPITEC BANK HOLDINGS LIMITED	25.83x	-	-	+1.98%	1.87TCr
ABSA GROUP LIMITED	6.76x	-	-	+8.28%	796.19Cr
PENNYMAC FINANCIAL SERVICES, INC.	12.92x	-	-	+0.98%	545.85Cr
LIC HOUSING FINANCE LIMITED	7.7x	-	-	+1.66%	455.11Cr
PNB HOUSING FINANCE LIMITED	14.82x	-	-	+0.47%	316.66Cr
CATHAY GENERAL BANCORP	10.73x	-	-	+3.25%	303.69Cr
Average	15.88x	-	-	+2.97%	1.84TCr
Weighted average by Cap.	18.07x	-	-	+3.21%