Annual Income Statements for Walker & Dunlop
This table shows Walker & Dunlop's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Walker & Dunlop
This table shows Walker & Dunlop's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
47 |
41 |
27 |
28 |
21 |
32 |
12 |
23 |
29 |
45 |
2.75 |
Consolidated Net Income / (Loss) |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Net Income / (Loss) Continuing Operations |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Total Pre-Tax Income |
|
54 |
47 |
35 |
36 |
28 |
39 |
14 |
28 |
38 |
52 |
5.24 |
Total Revenue |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Expense |
|
-54 |
-47 |
-35 |
-36 |
-28 |
-39 |
-14 |
-28 |
-38 |
-52 |
-5.24 |
Salaries and Employee Benefits |
|
157 |
138 |
119 |
133 |
137 |
126 |
111 |
133 |
146 |
169 |
121 |
Other Operating Expenses |
|
-282 |
-243 |
-215 |
-242 |
-240 |
-240 |
-199 |
-238 |
-260 |
-294 |
-203 |
Depreciation Expense |
|
60 |
58 |
57 |
56 |
57 |
56 |
56 |
56 |
58 |
68 |
58 |
Other Special Charges |
|
11 |
13 |
4.50 |
16 |
18 |
19 |
18 |
21 |
21 |
20 |
19 |
Income Tax Expense |
|
7.53 |
9.54 |
7.14 |
10 |
7.07 |
10 |
2.86 |
7.90 |
8.82 |
11 |
2.52 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.17 |
-3.86 |
0.81 |
-2.11 |
-0.31 |
-2.56 |
-1.05 |
-2.37 |
-0.12 |
-3.67 |
-0.03 |
Basic Earnings per Share |
|
$1.41 |
$1.25 |
$0.80 |
$0.82 |
$0.64 |
$0.94 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Weighted Average Basic Shares Outstanding |
|
32.29M |
32.33M |
32.53M |
32.70M |
32.74M |
32.70M |
32.98M |
33.12M |
33.17M |
33.12M |
33.26M |
Diluted Earnings per Share |
|
$1.40 |
$1.23 |
$0.79 |
$0.82 |
$0.64 |
$0.93 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Weighted Average Diluted Shares Outstanding |
|
32.62M |
32.69M |
32.82M |
32.85M |
32.90M |
32.88M |
33.05M |
33.15M |
33.20M |
33.16M |
33.30M |
Weighted Average Basic & Diluted Shares Outstanding |
|
33.01M |
33.05M |
33.34M |
33.34M |
33.45M |
33.52M |
33.72M |
33.75M |
33.77M |
33.80M |
33.98M |
Cash Dividends to Common per Share |
|
$0.60 |
- |
$0.63 |
$0.63 |
$0.63 |
- |
$0.65 |
$0.65 |
$0.65 |
- |
$0.67 |
Annual Cash Flow Statements for Walker & Dunlop
This table details how cash moves in and out of Walker & Dunlop's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
20 |
-0.92 |
75 |
-166 |
16 |
221 |
35 |
-135 |
133 |
-64 |
Net Cash From Operating Activities |
|
-1,339 |
759 |
1,068 |
64 |
428 |
-1,411 |
870 |
1,583 |
-0.52 |
129 |
Net Cash From Continuing Operating Activities |
|
-1,339 |
759 |
1,068 |
64 |
428 |
-1,414 |
864 |
1,583 |
-0.52 |
129 |
Net Income / (Loss) Continuing Operations |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
Consolidated Net Income / (Loss) |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
Provision For Loan Losses |
|
1.64 |
-0.61 |
-0.24 |
0.81 |
7.27 |
37 |
-13 |
-12 |
-10 |
11 |
Depreciation Expense |
|
98 |
111 |
131 |
142 |
152 |
169 |
210 |
235 |
227 |
238 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,526 |
507 |
722 |
-238 |
126 |
-1,927 |
429 |
1,192 |
-297 |
-162 |
Changes in Operating Assets and Liabilities, net |
|
2.96 |
23 |
0.66 |
-7.51 |
-30 |
61 |
-28 |
-41 |
-23 |
-58 |
Net Cash From Investing Activities |
|
-27 |
-67 |
97 |
-552 |
-80 |
115 |
-378 |
-134 |
127 |
-38 |
Net Cash From Continuing Investing Activities |
|
-27 |
-67 |
97 |
-552 |
-80 |
115 |
-378 |
-134 |
127 |
-38 |
Acquisitions |
|
-13 |
-6.35 |
-15 |
-53 |
-7.18 |
-47 |
-421 |
-114 |
0.00 |
0.00 |
Purchase of Investment Securities |
|
-187 |
-486 |
-221 |
-744 |
-457 |
-253 |
-699 |
-156 |
-44 |
-103 |
Sale and/or Maturity of Investments |
|
172 |
426 |
339 |
249 |
384 |
415 |
742 |
136 |
171 |
65 |
Net Cash From Financing Activities |
|
1,386 |
-694 |
-1,089 |
322 |
-332 |
1,518 |
-458 |
-1,584 |
6.77 |
-155 |
Net Cash From Continuing Financing Activities |
|
1,386 |
-694 |
-1,089 |
322 |
-332 |
1,518 |
-458 |
-1,584 |
6.77 |
-155 |
Issuance of Debt |
|
137 |
326 |
140 |
514 |
180 |
64 |
865 |
36 |
196 |
0.00 |
Repayment of Debt |
|
1,289 |
-1,010 |
-1,198 |
-95 |
-443 |
1,543 |
-1,245 |
-1,471 |
-52 |
0.10 |
Repurchase of Common Equity |
|
-50 |
-13 |
-35 |
-69 |
-31 |
-46 |
-19 |
-42 |
-21 |
-12 |
Payment of Dividends |
|
- |
0.00 |
0.00 |
-31 |
-37 |
-45 |
-64 |
-80 |
-85 |
-89 |
Other Financing Activities, Net |
|
1.41 |
-0.01 |
0.00 |
-5.15 |
-6.45 |
-12 |
0.00 |
-27 |
-32 |
-54 |
Cash Interest Paid |
|
33 |
39 |
56 |
56 |
64 |
46 |
38 |
77 |
114 |
105 |
Cash Income Taxes Paid |
|
35 |
34 |
46 |
46 |
40 |
30 |
43 |
59 |
31 |
32 |
Quarterly Cash Flow Statements for Walker & Dunlop
This table details how cash moves in and out of Walker & Dunlop's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
9.30 |
53 |
-24 |
49 |
17 |
91 |
-111 |
0.89 |
-15 |
61 |
-98 |
Net Cash From Operating Activities |
|
-1,321 |
2,049 |
-547 |
-334 |
549 |
332 |
38 |
-238 |
-202 |
531 |
-281 |
Net Cash From Continuing Operating Activities |
|
-1,321 |
2,049 |
-547 |
-334 |
549 |
332 |
38 |
-238 |
-202 |
531 |
-281 |
Net Income / (Loss) Continuing Operations |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Consolidated Net Income / (Loss) |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Provision For Loan Losses |
|
1.22 |
1.14 |
-11 |
-0.73 |
0.42 |
0.64 |
0.52 |
2.94 |
2.85 |
4.53 |
3.71 |
Depreciation Expense |
|
60 |
58 |
57 |
56 |
57 |
56 |
56 |
56 |
58 |
68 |
58 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,428 |
1,994 |
-620 |
-415 |
470 |
270 |
-29 |
-317 |
-291 |
475 |
-345 |
Net Cash From Investing Activities |
|
-57 |
37 |
9.28 |
101 |
36 |
-20 |
-25 |
-4.56 |
-7.53 |
-0.99 |
-39 |
Net Cash From Continuing Investing Activities |
|
-57 |
37 |
9.28 |
101 |
36 |
-20 |
-25 |
-4.56 |
-7.53 |
-0.99 |
-39 |
Purchase of Investment Securities |
|
-63 |
110 |
-14 |
-9.74 |
-0.42 |
-21 |
-15 |
-21 |
-26 |
-41 |
-42 |
Sale and/or Maturity of Investments |
|
5.73 |
41 |
23 |
111 |
36 |
0.90 |
3.69 |
16 |
4.66 |
40 |
2.41 |
Net Cash From Financing Activities |
|
1,387 |
-2,033 |
514 |
282 |
-568 |
-221 |
-124 |
243 |
195 |
-469 |
222 |
Net Cash From Continuing Financing Activities |
|
1,387 |
-2,033 |
514 |
282 |
-568 |
-221 |
-124 |
243 |
195 |
-469 |
222 |
Issuance of Debt |
|
- |
- |
196 |
- |
- |
- |
0.00 |
- |
- |
- |
399 |
Repayment of Debt |
|
1,411 |
-2,007 |
382 |
310 |
-545 |
-199 |
-79 |
284 |
228 |
-432 |
-143 |
Repurchase of Common Equity |
|
-1.30 |
-1.69 |
-17 |
-0.66 |
-0.87 |
-1.58 |
-9.79 |
-0.81 |
-1.41 |
-0.37 |
-8.59 |
Payment of Dividends |
|
-20 |
-20 |
-21 |
-21 |
-21 |
-21 |
-22 |
-22 |
-22 |
-22 |
-23 |
Other Financing Activities, Net |
|
-2.47 |
-4.82 |
-26 |
-5.74 |
-0.52 |
0.81 |
-14 |
-16 |
-10 |
-13 |
-2.55 |
Cash Interest Paid |
|
21 |
28 |
26 |
26 |
35 |
27 |
18 |
26 |
29 |
32 |
15 |
Cash Income Taxes Paid |
|
11 |
2.43 |
1.24 |
20 |
5.85 |
4.25 |
-0.60 |
18 |
12 |
3.26 |
-0.08 |
Annual Balance Sheets for Walker & Dunlop
This table presents Walker & Dunlop's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,515 |
3,052 |
2,208 |
2,782 |
2,675 |
4,651 |
5,206 |
4,045 |
4,052 |
4,382 |
Cash and Due from Banks |
|
137 |
119 |
191 |
90 |
121 |
321 |
306 |
226 |
329 |
279 |
Restricted Cash |
|
5.31 |
9.86 |
6.68 |
21 |
8.68 |
19 |
43 |
18 |
21 |
25 |
Trading Account Securities |
|
2,583 |
2,005 |
1,060 |
1,226 |
924 |
2,636 |
1,961 |
554 |
779 |
988 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Goodwill |
|
- |
- |
- |
- |
- |
249 |
699 |
960 |
902 |
869 |
Intangible Assets |
|
91 |
97 |
125 |
177 |
183 |
1.88 |
184 |
199 |
182 |
157 |
Other Assets |
|
467 |
601 |
759 |
771 |
895 |
1,063 |
2,014 |
2,090 |
1,839 |
2,064 |
Total Liabilities & Shareholders' Equity |
|
3,515 |
3,052 |
2,208 |
2,782 |
2,675 |
4,651 |
5,206 |
4,045 |
4,052 |
4,382 |
Total Liabilities |
|
3,023 |
2,437 |
1,393 |
1,875 |
1,633 |
3,455 |
3,628 |
2,329 |
2,306 |
2,622 |
Short-Term Debt |
|
2,649 |
1,990 |
938 |
1,161 |
906 |
2,517 |
1,942 |
538 |
596 |
782 |
Long-Term Debt |
|
164 |
164 |
164 |
296 |
294 |
292 |
740 |
704 |
773 |
768 |
Other Long-Term Liabilities |
|
204 |
273 |
285 |
397 |
425 |
632 |
946 |
1,087 |
937 |
1,072 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
492 |
615 |
815 |
907 |
1,042 |
1,196 |
1,578 |
1,717 |
1,746 |
1,760 |
Total Preferred & Common Equity |
|
488 |
610 |
809 |
902 |
1,036 |
1,196 |
1,550 |
1,689 |
1,724 |
1,748 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
488 |
610 |
809 |
902 |
1,036 |
1,196 |
1,550 |
1,689 |
1,724 |
1,748 |
Common Stock |
|
216 |
229 |
229 |
235 |
238 |
241 |
393 |
413 |
426 |
429 |
Retained Earnings |
|
272 |
381 |
580 |
667 |
797 |
953 |
1,154 |
1,278 |
1,298 |
1,318 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
0.09 |
-0.08 |
0.74 |
1.97 |
2.56 |
-1.57 |
-0.48 |
0.59 |
Noncontrolling Interest |
|
4.45 |
4.86 |
5.57 |
5.07 |
6.60 |
0.00 |
28 |
27 |
22 |
12 |
Quarterly Balance Sheets for Walker & Dunlop
This table presents Walker & Dunlop's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
6,003 |
4,493 |
4,807 |
4,278 |
3,826 |
4,175 |
4,579 |
4,512 |
Cash and Due from Banks |
|
152 |
188 |
228 |
236 |
217 |
208 |
180 |
181 |
Restricted Cash |
|
40 |
21 |
22 |
18 |
21 |
35 |
40 |
32 |
Trading Account Securities |
|
2,587 |
1,100 |
1,474 |
936 |
689 |
1,013 |
1,229 |
1,161 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Goodwill |
|
948 |
960 |
964 |
950 |
902 |
902 |
902 |
869 |
Intangible Assets |
|
203 |
194 |
190 |
186 |
178 |
174 |
171 |
153 |
Other Assets |
|
2,073 |
2,030 |
1,930 |
1,952 |
1,820 |
1,843 |
2,058 |
2,116 |
Total Liabilities & Shareholders' Equity |
|
6,003 |
4,493 |
4,807 |
4,278 |
3,826 |
4,175 |
4,579 |
4,512 |
Total Liabilities |
|
4,308 |
2,778 |
3,083 |
2,547 |
2,090 |
2,442 |
2,833 |
2,768 |
Long-Term Debt |
|
711 |
777 |
776 |
775 |
772 |
771 |
769 |
1,757 |
Other Long-Term Liabilities |
|
1,052 |
969 |
965 |
981 |
796 |
861 |
1,044 |
1,011 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,695 |
1,715 |
1,724 |
1,731 |
1,736 |
1,734 |
1,746 |
1,744 |
Total Preferred & Common Equity |
|
1,663 |
1,685 |
1,698 |
1,706 |
1,715 |
1,697 |
1,710 |
1,732 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,663 |
1,685 |
1,698 |
1,706 |
1,715 |
1,697 |
1,710 |
1,732 |
Common Stock |
|
408 |
406 |
413 |
420 |
428 |
408 |
413 |
433 |
Retained Earnings |
|
1,257 |
1,281 |
1,287 |
1,288 |
1,288 |
1,289 |
1,295 |
1,298 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1.46 |
-1.62 |
-1.47 |
-1.86 |
-0.49 |
0.42 |
1.47 |
1.30 |
Noncontrolling Interest |
|
32 |
30 |
26 |
25 |
21 |
37 |
37 |
12 |
Annual Metrics And Ratios for Walker & Dunlop
This table displays calculated financial ratios and metrics derived from Walker & Dunlop's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
33.59% |
22.87% |
23.74% |
1.88% |
12.68% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
41.07% |
27.89% |
22.01% |
-1.84% |
5.80% |
30.81% |
12.63% |
-11.09% |
-27.01% |
1.12% |
EBIT Growth |
|
61.32% |
37.24% |
25.77% |
-8.91% |
8.22% |
43.38% |
6.60% |
-24.74% |
-47.84% |
-4.85% |
NOPAT Growth |
|
60.62% |
38.40% |
85.31% |
-24.02% |
7.64% |
41.98% |
8.00% |
-21.35% |
-50.62% |
-2.15% |
Net Income Growth |
|
60.62% |
38.40% |
85.31% |
-24.02% |
7.64% |
41.98% |
8.00% |
-21.35% |
-50.62% |
-2.15% |
EPS Growth |
|
67.72% |
34.72% |
81.23% |
-23.34% |
9.88% |
41.10% |
5.98% |
-21.96% |
-50.00% |
0.31% |
Operating Cash Flow Growth |
|
-90.43% |
156.73% |
40.58% |
-94.00% |
567.27% |
-430.10% |
161.67% |
81.82% |
-100.03% |
25,072.78% |
Free Cash Flow Firm Growth |
|
-72.37% |
146.29% |
63.50% |
-126.96% |
202.93% |
-613.36% |
100.70% |
14,085.02% |
-103.58% |
-72.10% |
Invested Capital Growth |
|
81.98% |
-16.24% |
-30.79% |
23.37% |
-5.17% |
78.60% |
6.37% |
-30.55% |
5.31% |
6.22% |
Revenue Q/Q Growth |
|
6.00% |
10.47% |
3.47% |
1.08% |
0.28% |
-100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
3.57% |
14.53% |
3.13% |
1.95% |
-1.35% |
7.03% |
7.85% |
-11.68% |
-2.59% |
7.20% |
EBIT Q/Q Growth |
|
3.45% |
17.75% |
2.39% |
-0.67% |
-3.09% |
9.02% |
7.49% |
-19.13% |
-5.35% |
10.74% |
NOPAT Q/Q Growth |
|
5.13% |
17.14% |
41.90% |
-25.16% |
-1.42% |
19.51% |
-1.25% |
-16.77% |
-7.69% |
13.65% |
Net Income Q/Q Growth |
|
5.13% |
17.14% |
41.90% |
-25.16% |
-1.51% |
19.60% |
-1.25% |
-16.77% |
-7.69% |
13.65% |
EPS Q/Q Growth |
|
6.43% |
12.62% |
42.20% |
-24.04% |
-1.27% |
19.41% |
-2.04% |
-15.76% |
-8.62% |
13.93% |
Operating Cash Flow Q/Q Growth |
|
-503.36% |
1,692.94% |
157.12% |
-95.07% |
-59.99% |
20.54% |
26.42% |
163.49% |
-100.03% |
285.96% |
Free Cash Flow Firm Q/Q Growth |
|
-235.03% |
691.06% |
157.27% |
-124.45% |
-64.96% |
23.03% |
-97.79% |
948.97% |
-103.06% |
38.15% |
Invested Capital Q/Q Growth |
|
67.86% |
27.19% |
-54.21% |
-26.73% |
-12.39% |
-15.43% |
-5.80% |
-40.25% |
-5.48% |
-6.39% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
50.30% |
52.36% |
51.62% |
49.74% |
46.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
28.91% |
32.29% |
32.82% |
29.35% |
28.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
17.64% |
19.87% |
29.76% |
22.19% |
21.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
61.02% |
61.53% |
90.66% |
75.61% |
75.20% |
74.47% |
75.45% |
78.85% |
74.66% |
76.77% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
38.98% |
38.47% |
9.34% |
24.39% |
24.80% |
25.53% |
24.55% |
21.15% |
25.35% |
23.23% |
Return on Invested Capital (ROIC) |
|
3.22% |
3.76% |
9.04% |
7.52% |
7.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.22% |
3.76% |
9.04% |
7.52% |
7.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
14.62% |
16.88% |
20.58% |
11.17% |
10.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
17.84% |
20.64% |
29.63% |
18.69% |
17.77% |
21.97% |
19.15% |
12.68% |
5.96% |
5.76% |
Cash Return on Invested Capital (CROIC) |
|
-54.92% |
21.44% |
45.44% |
-13.41% |
12.83% |
-48.55% |
0.26% |
41.85% |
-1.78% |
-2.89% |
Operating Return on Assets (OROA) |
|
4.90% |
5.66% |
8.88% |
8.53% |
8.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
2.99% |
3.48% |
8.05% |
6.45% |
6.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
17.76% |
20.47% |
29.41% |
18.58% |
17.67% |
21.91% |
18.95% |
12.47% |
5.87% |
5.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.93% |
18.73% |
26.17% |
17.84% |
16.73% |
20.56% |
17.14% |
12.37% |
5.99% |
5.78% |
Net Operating Profit after Tax (NOPAT) |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
NOPAT Margin |
|
17.64% |
19.87% |
29.76% |
22.19% |
21.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
39.43% |
39.54% |
40.64% |
40.99% |
42.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
71.09% |
67.71% |
67.18% |
70.65% |
71.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
135 |
186 |
234 |
213 |
230 |
330 |
352 |
265 |
138 |
132 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
236 |
301 |
367 |
361 |
382 |
499 |
562 |
500 |
365 |
369 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.52 |
1.33 |
1.53 |
1.29 |
1.69 |
2.16 |
2.85 |
1.43 |
2.09 |
1.88 |
Price to Tangible Book Value (P/TBV) |
|
1.87 |
1.58 |
1.81 |
1.60 |
2.05 |
2.73 |
6.63 |
4.54 |
5.62 |
4.54 |
Price to Revenue (P/Rev) |
|
1.58 |
1.41 |
1.74 |
1.60 |
2.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
9.02 |
7.11 |
5.88 |
7.19 |
10.03 |
10.49 |
16.65 |
11.28 |
33.48 |
30.35 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
2.69% |
2.12% |
2.10% |
1.45% |
3.29% |
2.93% |
3.34% |
Earnings Yield |
|
11.08% |
14.07% |
17.00% |
13.91% |
9.97% |
9.53% |
6.01% |
8.87% |
2.99% |
3.30% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.03 |
1.03 |
1.12 |
1.06 |
1.26 |
1.26 |
1.59 |
1.16 |
1.49 |
1.37 |
Enterprise Value to Revenue (EV/Rev) |
|
7.30 |
4.94 |
3.02 |
3.46 |
3.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.51 |
9.43 |
5.85 |
6.96 |
7.40 |
10.12 |
12.07 |
6.87 |
12.70 |
12.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.24 |
15.28 |
9.21 |
11.80 |
12.26 |
15.29 |
19.28 |
12.97 |
33.55 |
34.52 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
41.37 |
24.84 |
10.16 |
15.60 |
16.30 |
20.53 |
25.55 |
16.45 |
44.93 |
44.97 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.74 |
2.01 |
39.19 |
6.60 |
0.00 |
7.80 |
2.17 |
0.00 |
35.09 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.36 |
2.02 |
0.00 |
9.56 |
0.00 |
637.34 |
2.28 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
5.72 |
3.50 |
1.35 |
1.61 |
1.15 |
2.35 |
1.70 |
0.72 |
0.78 |
0.88 |
Long-Term Debt to Equity |
|
0.33 |
0.27 |
0.20 |
0.33 |
0.28 |
0.24 |
0.47 |
0.41 |
0.44 |
0.44 |
Financial Leverage |
|
4.53 |
4.49 |
2.28 |
1.49 |
1.36 |
1.79 |
1.98 |
1.19 |
0.75 |
0.83 |
Leverage Ratio |
|
5.97 |
5.93 |
3.68 |
2.90 |
2.80 |
3.27 |
3.55 |
2.81 |
2.34 |
2.41 |
Compound Leverage Factor |
|
5.97 |
5.93 |
3.68 |
2.90 |
2.80 |
3.27 |
3.55 |
2.81 |
2.34 |
2.41 |
Debt to Total Capital |
|
85.11% |
77.79% |
57.48% |
61.63% |
53.52% |
70.13% |
62.95% |
41.97% |
43.96% |
46.83% |
Short-Term Debt to Total Capital |
|
80.13% |
71.86% |
48.93% |
49.12% |
40.41% |
62.85% |
45.58% |
18.17% |
19.13% |
23.62% |
Long-Term Debt to Total Capital |
|
4.97% |
5.93% |
8.55% |
12.52% |
13.11% |
7.28% |
17.38% |
23.80% |
24.82% |
23.21% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.13% |
0.18% |
0.29% |
0.21% |
0.29% |
0.00% |
0.66% |
0.93% |
0.72% |
0.36% |
Common Equity to Total Capital |
|
14.76% |
22.03% |
42.23% |
38.15% |
46.19% |
29.87% |
36.39% |
57.10% |
55.33% |
52.81% |
Debt to EBITDA |
|
11.95 |
7.15 |
3.00 |
4.04 |
3.14 |
5.63 |
4.77 |
2.48 |
3.75 |
4.20 |
Net Debt to EBITDA |
|
11.34 |
6.73 |
2.46 |
3.73 |
2.81 |
4.94 |
4.15 |
2.00 |
2.79 |
3.37 |
Long-Term Debt to EBITDA |
|
0.70 |
0.55 |
0.45 |
0.82 |
0.77 |
0.58 |
1.32 |
1.41 |
2.12 |
2.08 |
Debt to NOPAT |
|
34.07 |
18.85 |
5.20 |
9.06 |
6.93 |
11.42 |
10.10 |
5.94 |
13.27 |
15.35 |
Net Debt to NOPAT |
|
32.35 |
17.72 |
4.27 |
8.37 |
6.18 |
10.04 |
8.78 |
4.78 |
9.88 |
12.34 |
Long-Term Debt to NOPAT |
|
1.99 |
1.44 |
0.77 |
1.84 |
1.70 |
1.19 |
2.79 |
3.37 |
7.50 |
7.61 |
Noncontrolling Interest Sharing Ratio |
|
0.48% |
0.84% |
0.73% |
0.62% |
0.60% |
0.29% |
1.01% |
1.68% |
1.44% |
0.98% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,407 |
651 |
1,065 |
-287 |
295 |
-1,517 |
11 |
1,510 |
-54 |
-93 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
0.18 |
0.27 |
0.29 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,306 |
2,769 |
1,917 |
2,365 |
2,242 |
4,005 |
4,260 |
2,958 |
3,116 |
3,310 |
Invested Capital Turnover |
|
0.18 |
0.19 |
0.30 |
0.34 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
1,489 |
-537 |
-853 |
448 |
-122 |
1,763 |
255 |
-1,301 |
157 |
194 |
Enterprise Value (EV) |
|
3,417 |
2,839 |
2,151 |
2,511 |
2,824 |
5,050 |
6,786 |
3,436 |
4,636 |
4,540 |
Market Capitalization |
|
741 |
809 |
1,242 |
1,160 |
1,747 |
2,582 |
4,425 |
2,411 |
3,594 |
3,282 |
Book Value per Share |
|
$15.96 |
$19.81 |
$26.06 |
$28.88 |
$33.61 |
$38.31 |
$48.38 |
$51.18 |
$51.53 |
$51.76 |
Tangible Book Value per Share |
|
$12.97 |
$16.65 |
$22.05 |
$23.21 |
$27.67 |
$30.27 |
$20.84 |
$16.09 |
$19.13 |
$21.39 |
Total Capital |
|
3,306 |
2,769 |
1,917 |
2,365 |
2,242 |
4,005 |
4,260 |
2,958 |
3,116 |
3,310 |
Total Debt |
|
2,814 |
2,154 |
1,102 |
1,457 |
1,200 |
2,809 |
2,682 |
1,242 |
1,370 |
1,550 |
Total Long-Term Debt |
|
164 |
164 |
164 |
296 |
294 |
292 |
740 |
704 |
773 |
768 |
Net Debt |
|
2,672 |
2,026 |
904 |
1,347 |
1,071 |
2,468 |
2,333 |
998 |
1,019 |
1,245 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,814 |
2,154 |
1,102 |
1,457 |
1,200 |
2,809 |
2,682 |
1,242 |
1,370 |
1,550 |
Total Depreciation and Amortization (D&A) |
|
100 |
115 |
134 |
148 |
151 |
169 |
210 |
235 |
227 |
238 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.85 |
$8.27 |
$6.43 |
$3.20 |
$3.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.44M |
31.08M |
32.33M |
32.70M |
33.12M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.69 |
$8.15 |
$6.36 |
$3.18 |
$3.19 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.08M |
31.53M |
32.69M |
32.88M |
33.16M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.54M |
32.89M |
33.05M |
33.52M |
33.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
89 |
120 |
220 |
169 |
189 |
280 |
267 |
216 |
146 |
149 |
Normalized NOPAT Margin |
|
18.93% |
20.92% |
30.97% |
23.33% |
23.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
28.91% |
32.29% |
32.82% |
29.35% |
28.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
19.54% |
21.52% |
18.44% |
24.26% |
38.36% |
82.23% |
87.79% |
Augmented Payout Ratio |
|
60.85% |
11.28% |
16.47% |
62.31% |
39.22% |
37.05% |
31.37% |
58.64% |
102.11% |
100.06% |
Quarterly Metrics And Ratios for Walker & Dunlop
This table displays calculated financial ratios and metrics derived from Walker & Dunlop's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-23.07% |
-38.63% |
-37.34% |
-31.48% |
-24.86% |
-9.25% |
-24.03% |
-8.74% |
10.94% |
25.99% |
-9.64% |
EBIT Growth |
|
-42.80% |
-57.05% |
-61.55% |
-51.08% |
-47.94% |
-16.55% |
-60.47% |
-21.70% |
32.94% |
32.40% |
-61.66% |
NOPAT Growth |
|
-35.01% |
-52.80% |
-61.05% |
-52.83% |
-54.68% |
-22.85% |
-60.63% |
-20.48% |
35.66% |
41.77% |
-74.80% |
Net Income Growth |
|
-35.01% |
-52.80% |
-61.05% |
-52.83% |
-54.68% |
-22.85% |
-60.63% |
-20.48% |
35.66% |
41.77% |
-74.80% |
EPS Growth |
|
-36.65% |
-49.17% |
-62.74% |
-49.07% |
-54.29% |
-24.39% |
-55.70% |
-18.29% |
32.81% |
41.94% |
-77.14% |
Operating Cash Flow Growth |
|
-38.10% |
92.00% |
-156.25% |
-183.21% |
141.54% |
-83.81% |
107.02% |
28.87% |
-136.82% |
59.94% |
-832.11% |
Free Cash Flow Firm Growth |
|
-234.02% |
864.11% |
63.41% |
-530.91% |
538.41% |
-109.57% |
342.34% |
278.91% |
-112.56% |
-19.21% |
-192.75% |
Invested Capital Growth |
|
9.49% |
-30.55% |
7.17% |
9.46% |
-33.42% |
5.31% |
-14.01% |
-13.74% |
7.26% |
6.22% |
15.54% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-15.35% |
-7.83% |
-12.88% |
0.80% |
-7.16% |
11.31% |
-27.06% |
21.09% |
12.85% |
26.41% |
-47.69% |
EBIT Q/Q Growth |
|
-26.38% |
-12.95% |
-26.64% |
4.07% |
-21.66% |
39.54% |
-65.25% |
106.13% |
33.01% |
38.97% |
-89.94% |
NOPAT Q/Q Growth |
|
-13.77% |
-19.34% |
-27.01% |
-7.10% |
-17.15% |
37.33% |
-62.75% |
87.66% |
41.33% |
43.52% |
-93.38% |
Net Income Q/Q Growth |
|
-13.77% |
-19.34% |
-27.01% |
-7.10% |
-17.15% |
37.33% |
-62.75% |
87.66% |
41.33% |
43.52% |
-93.38% |
EPS Q/Q Growth |
|
-13.04% |
-12.14% |
-35.77% |
3.80% |
-21.95% |
45.31% |
-62.37% |
91.43% |
26.87% |
55.29% |
-93.94% |
Operating Cash Flow Q/Q Growth |
|
-1,018.62% |
255.19% |
-126.67% |
38.84% |
264.08% |
-39.50% |
-88.43% |
-719.44% |
15.07% |
362.77% |
-152.96% |
Free Cash Flow Firm Q/Q Growth |
|
-686.91% |
450.30% |
-115.55% |
-47.21% |
646.81% |
-107.65% |
493.69% |
8.68% |
-138.38% |
27.41% |
-206.32% |
Invested Capital Q/Q Growth |
|
41.03% |
-40.25% |
19.11% |
9.05% |
-14.22% |
-5.48% |
-2.75% |
9.40% |
6.67% |
-6.39% |
5.77% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
86.10% |
79.78% |
79.38% |
70.87% |
74.94% |
73.76% |
79.06% |
71.98% |
76.48% |
78.98% |
51.96% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
13.90% |
20.22% |
20.62% |
29.13% |
25.06% |
26.24% |
20.94% |
28.02% |
23.52% |
21.02% |
48.04% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
16.31% |
12.68% |
9.90% |
8.10% |
6.53% |
5.96% |
5.01% |
4.70% |
5.11% |
5.76% |
5.34% |
Cash Return on Invested Capital (CROIC) |
|
-3.76% |
41.85% |
-2.05% |
-5.30% |
42.84% |
-1.78% |
17.71% |
17.03% |
-4.40% |
-2.89% |
-11.57% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
16.04% |
12.47% |
9.68% |
7.96% |
6.42% |
5.87% |
4.94% |
4.62% |
5.02% |
5.70% |
5.29% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.10% |
0.00% |
9.84% |
8.08% |
6.55% |
0.00% |
5.04% |
4.79% |
5.20% |
0.00% |
5.36% |
Net Operating Profit after Tax (NOPAT) |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
54 |
47 |
35 |
36 |
28 |
39 |
14 |
28 |
38 |
52 |
5.24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
114 |
105 |
92 |
92 |
86 |
95 |
70 |
84 |
95 |
120 |
63 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.55 |
1.43 |
1.41 |
1.48 |
1.39 |
2.09 |
1.95 |
1.94 |
2.24 |
1.88 |
1.67 |
Price to Tangible Book Value (P/TBV) |
|
5.02 |
4.54 |
4.47 |
4.61 |
4.16 |
5.62 |
5.25 |
5.30 |
6.01 |
4.54 |
4.06 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
10.18 |
11.28 |
14.03 |
17.60 |
20.24 |
33.48 |
36.06 |
37.57 |
40.38 |
30.35 |
29.13 |
Dividend Yield |
|
2.96% |
3.29% |
3.38% |
3.27% |
3.50% |
2.93% |
3.83% |
3.94% |
3.40% |
3.34% |
3.07% |
Earnings Yield |
|
9.82% |
8.87% |
7.13% |
5.68% |
4.94% |
2.99% |
2.77% |
2.66% |
2.48% |
3.30% |
3.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.14 |
1.16 |
1.14 |
1.15 |
1.13 |
1.49 |
1.46 |
1.41 |
1.54 |
1.37 |
1.27 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.01 |
6.87 |
8.99 |
10.93 |
9.90 |
12.70 |
12.87 |
13.93 |
15.80 |
12.30 |
12.25 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.30 |
12.97 |
19.11 |
25.61 |
25.41 |
33.55 |
37.64 |
42.62 |
45.81 |
34.52 |
36.08 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
22.57 |
16.45 |
24.14 |
32.08 |
33.19 |
44.93 |
51.03 |
57.38 |
61.24 |
44.97 |
47.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.43 |
2.17 |
62.46 |
0.00 |
2.16 |
0.00 |
7.55 |
6.85 |
0.00 |
35.09 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.28 |
0.00 |
0.00 |
2.10 |
0.00 |
7.61 |
7.65 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.92 |
0.72 |
1.05 |
1.23 |
0.90 |
0.78 |
0.75 |
0.91 |
1.02 |
0.88 |
1.01 |
Long-Term Debt to Equity |
|
0.42 |
0.41 |
0.45 |
0.45 |
0.45 |
0.44 |
0.44 |
0.44 |
0.44 |
0.44 |
1.01 |
Financial Leverage |
|
2.08 |
1.19 |
1.03 |
1.17 |
1.41 |
0.75 |
0.90 |
1.07 |
0.96 |
0.83 |
0.88 |
Leverage Ratio |
|
3.61 |
2.81 |
2.63 |
2.76 |
3.00 |
2.34 |
2.41 |
2.60 |
2.55 |
2.41 |
2.40 |
Compound Leverage Factor |
|
3.61 |
2.81 |
2.63 |
2.76 |
3.00 |
2.34 |
2.41 |
2.60 |
2.55 |
2.41 |
2.40 |
Debt to Total Capital |
|
65.77% |
41.97% |
51.33% |
55.12% |
47.49% |
43.96% |
42.71% |
47.69% |
50.61% |
46.83% |
50.18% |
Short-Term Debt to Total Capital |
|
51.41% |
18.17% |
29.27% |
34.93% |
23.99% |
19.13% |
17.23% |
24.44% |
28.85% |
23.62% |
0.00% |
Long-Term Debt to Total Capital |
|
14.36% |
23.80% |
22.06% |
20.19% |
23.50% |
24.82% |
25.48% |
23.25% |
21.76% |
23.21% |
50.18% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.64% |
0.93% |
0.85% |
0.68% |
0.75% |
0.72% |
0.68% |
1.11% |
1.03% |
0.36% |
0.34% |
Common Equity to Total Capital |
|
33.59% |
57.10% |
47.82% |
44.20% |
51.76% |
55.33% |
56.61% |
51.19% |
48.36% |
52.81% |
49.48% |
Debt to EBITDA |
|
5.75 |
2.48 |
4.06 |
5.26 |
4.18 |
3.75 |
3.77 |
4.72 |
5.20 |
4.20 |
4.85 |
Net Debt to EBITDA |
|
5.41 |
2.00 |
3.59 |
4.64 |
3.50 |
2.79 |
3.08 |
3.99 |
4.56 |
3.37 |
4.26 |
Long-Term Debt to EBITDA |
|
1.26 |
1.41 |
1.75 |
1.93 |
2.07 |
2.12 |
2.25 |
2.30 |
2.23 |
2.08 |
4.85 |
Debt to NOPAT |
|
12.97 |
5.94 |
10.90 |
15.43 |
14.01 |
13.27 |
14.96 |
19.45 |
20.14 |
15.35 |
18.91 |
Net Debt to NOPAT |
|
12.21 |
4.78 |
9.64 |
13.61 |
11.73 |
9.88 |
12.21 |
16.45 |
17.67 |
12.34 |
16.62 |
Long-Term Debt to NOPAT |
|
2.83 |
3.37 |
4.69 |
5.65 |
6.93 |
7.50 |
8.92 |
9.48 |
8.66 |
7.61 |
18.91 |
Noncontrolling Interest Sharing Ratio |
|
1.64% |
1.68% |
2.17% |
1.72% |
1.65% |
1.44% |
1.46% |
1.82% |
1.76% |
0.98% |
0.93% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-382 |
1,339 |
-208 |
-306 |
1,676 |
-128 |
505 |
548 |
-210 |
-153 |
-468 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,951 |
2,958 |
3,524 |
3,843 |
3,296 |
3,116 |
3,030 |
3,315 |
3,536 |
3,310 |
3,501 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
429 |
-1,301 |
236 |
332 |
-1,655 |
157 |
-494 |
-528 |
239 |
194 |
471 |
Enterprise Value (EV) |
|
5,667 |
3,436 |
4,004 |
4,405 |
3,710 |
4,636 |
4,414 |
4,665 |
5,440 |
4,540 |
4,440 |
Market Capitalization |
|
2,571 |
2,411 |
2,374 |
2,510 |
2,374 |
3,594 |
3,338 |
3,290 |
3,834 |
3,282 |
2,885 |
Book Value per Share |
|
$50.35 |
$51.18 |
$50.99 |
$50.94 |
$51.17 |
$51.53 |
$52.01 |
$50.33 |
$50.66 |
$51.76 |
$51.25 |
Tangible Book Value per Share |
|
$15.50 |
$16.09 |
$16.07 |
$16.34 |
$17.11 |
$19.13 |
$19.27 |
$18.41 |
$18.89 |
$21.39 |
$21.02 |
Total Capital |
|
4,951 |
2,958 |
3,524 |
3,843 |
3,296 |
3,116 |
3,030 |
3,315 |
3,536 |
3,310 |
3,501 |
Total Debt |
|
3,257 |
1,242 |
1,809 |
2,118 |
1,565 |
1,370 |
1,294 |
1,581 |
1,789 |
1,550 |
1,757 |
Total Long-Term Debt |
|
711 |
704 |
777 |
776 |
775 |
773 |
772 |
771 |
769 |
768 |
1,757 |
Net Debt |
|
3,064 |
998 |
1,600 |
1,868 |
1,311 |
1,019 |
1,056 |
1,337 |
1,570 |
1,245 |
1,543 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
3,257 |
1,242 |
1,809 |
2,118 |
1,565 |
1,370 |
1,294 |
1,581 |
1,789 |
1,550 |
1,757 |
Total Depreciation and Amortization (D&A) |
|
60 |
58 |
57 |
56 |
57 |
56 |
56 |
56 |
58 |
68 |
58 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.41 |
$1.25 |
$0.80 |
$0.82 |
$0.64 |
$0.94 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Adjusted Weighted Average Basic Shares Outstanding |
|
32.29M |
32.33M |
32.53M |
32.70M |
32.74M |
32.70M |
32.98M |
33.12M |
33.17M |
33.12M |
33.26M |
Adjusted Diluted Earnings per Share |
|
$1.40 |
$1.23 |
$0.79 |
$0.82 |
$0.64 |
$0.93 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
32.62M |
32.69M |
32.82M |
32.85M |
32.90M |
32.88M |
33.05M |
33.15M |
33.20M |
33.16M |
33.30M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.01M |
33.05M |
33.34M |
33.34M |
33.45M |
33.52M |
33.72M |
33.75M |
33.77M |
33.80M |
33.98M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
56 |
48 |
31 |
37 |
35 |
43 |
25 |
35 |
44 |
57 |
13 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.36% |
38.36% |
49.01% |
60.02% |
74.85% |
82.23% |
98.92% |
106.59% |
98.59% |
87.79% |
96.49% |
Augmented Payout Ratio |
|
47.83% |
58.64% |
68.73% |
75.35% |
93.30% |
102.11% |
113.83% |
122.65% |
113.90% |
100.06% |
108.52% |
Key Financial Trends
Walker & Dunlop (NYSE: WD) has shown notable financial trends over the last four years through its quarterly statements.
Key positive trends:
- Consistent profitability with net income from continuing operations generally positive, demonstrating the company's ability to generate earnings over multiple quarters. For example, Q1 2025 net income was $2.7 million, and Q4 2024 was $41.2 million.
- Gradual increase in total common equity, strengthening shareholder equity to $1.73 billion by Q1 2025, up from $1.69 billion in Q2 2024.
- Sustained payment of dividends to common shareholders, generally increasing slightly from $0.60 per share in 2022 Q4 to $0.67 in 2025 Q1, reflecting a commitment to shareholder returns.
- Goodwill and intangible assets remain stable at around $867 million and $153 million respectively in Q1 2025, indicating consistent business acquisitions or value preservation.
- Operating cash flows in some quarters like Q4 2024 and Q3 2023 were strongly positive, $530.8 million and $548.6 million respectively, showing solid cash generation from core operations under certain market conditions.
Neutral observations:
- The company reports zero interest income and expense consistently across quarters, which may reflect the nature of its business model focusing on mortgage banking rather than traditional lending.
- Total assets fluctuate moderately, with $4.51 billion reported in Q1 2025 compared to $4.58 billion in Q3 2024, representing steady asset management without large swings.
- Weighted average shares outstanding have remained fairly stable in the 33-34 million range, indicating minimal dilution over the periods examined.
Challenges and negative trends:
- A sharp decline in net income and earnings per share occurred in Q1 2025 with net income dropping to $2.7 million (EPS $0.08) from $41.2 million (EPS $1.32) in Q4 2024, indicating volatility or a challenging quarter.
- Net cash from operating activities dropped significantly to negative $281 million in Q1 2025 compared to positive cash flow in recent quarters, signaling possible operational headwinds or timing of cash inflows/outflows.
- Long-term debt rose considerably to $1.76 billion in Q1 2025, up from $770 million in Q3 2024, which may increase financial leverage and risk.
- Significant non-interest expenses, including other operating expenses and special charges, were substantial and sometimes negative in reported figures, such as a negative $203 million in Q1 2025 other operating expenses, potentially turning costs into unusual items or adjustments.
- Investing activities show net cash outflows across most quarters, with Q1 2025 showing a $39 million outflow, possibly reflecting investments or purchase of securities pressure on cash balances.
- Fluctuations in net cash from financing activities, including debt issuance and repayments, show large swings — highlighted by $398.9 million issuance and $142.8 million repayment in Q1 2025 — indicating financing uncertainty or opportunistic capital structure changes.
Summary:
Walker & Dunlop has maintained an overall profitable operation with strong equity and dividend history but faces some volatility in earnings and cash flows, especially evident in the most recent quarter (Q1 2025). The rise in long-term debt and fluctuating cash from operations and financing activities suggest close monitoring is warranted for leverage and liquidity risks. However, consistent dividend payments and equity growth reflect underlying business resilience.
09/20/25 10:12 AM ETAI Generated. May Contain Errors.