Company Valuation: Westwood Holdings Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 113.6 132.3 88.86 101.1 118.1 143.5
Change - 16.44% -32.83% 13.76% 16.83% 21.5%
Enterprise Value (EV) 1 38.9 58.2 55.72 52.54 76.69 109.5
Change - 49.61% -4.26% -5.72% 45.98% 42.79%
P/E ratio -12.9x 13.8x -18.9x 10.7x 55.8x 21.8x
PBR 0.87x 1.12x 0.78x 0.84x 0.98x 1.15x
PEG - -0x 0x -0x -0.7x 0x
Capitalization / Revenue 1.75x 1.81x 1.29x 1.13x 1.25x 1.47x
EV / Revenue 0.6x 0.8x 0.81x 0.59x 0.81x 1.12x
EV / EBITDA 38.4x 6.98x 11.6x 6.36x 7.33x 11.6x
EV / EBIT -23.9x 9.77x 25.1x 15.2x 13.4x 22x
EV / FCF 23.5x 3.58x 9.34x 3.64x 5.34x 6.95x
FCF Yield 4.25% 27.9% 10.7% 27.5% 18.7% 14.4%
Dividend per Share 2 0.43 0.45 0.6 0.6 0.6 0.6
Rate of return 2.97% 2.66% 5.39% 4.77% 4.14% 3.49%
EPS 2 -1.12 1.23 -0.59 1.17 0.26 0.79
Distribution rate -38.4% 36.6% -102% 51.3% 231% 75.9%
Net sales 1 65.11 73.05 68.68 89.78 94.72 97.76
EBITDA 1 1.014 8.333 4.796 8.265 10.46 9.419
EBIT 1 -1.628 5.959 2.22 3.446 5.711 4.973
Net income 1 -8.947 9.763 -4.628 9.52 2.215 7.058
Net Debt 1 -74.72 -74.1 -33.14 -48.54 -41.4 -33.96
Reference price 2 14.50 16.94 11.13 12.57 14.51 17.21
Nbr of stocks (in thousands) 7,836 7,810 7,981 8,041 8,139 8,337
Announcement Date 04/03/21 04/03/22 13/03/23 07/03/24 05/03/25 04/03/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14Cr
22.33x5.97x12.92x2.08% 17TCr
13.92x3.22x - 2.69% 14TCr
15.42x7.01x - 1.64% 9.27TCr
24.73x12.2x17.54x4.15% 7.64TCr
11.08x1.58x4.97x1.42% 4.22TCr
12.58x4.91x - 2.26% 4.2TCr
4.07x3.95x4.27x3.36% 3.33TCr
14.52x5.04x15.76x1.99% 3.02TCr
Average 14.83x 5.48x 11.09x 2.45% 6.97TCr
Weighted average by Cap. 16.96x 5.75x 12.39x 2.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. WHG Stock
  4. Valuation Westwood Holdings Group, Inc.