What is Westwood Holdings Group Inc worth?
With the base-case assumptions below, a discounted cash flow model on Westwood Holdings Group Inc's reported free cash flow gives $50.32 per share. The share price was $18.70 on November 9, 2026, 63% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.5% | 10.0% | $32.37 | +73% |
| Base | 8.5% | 9.0% | $50.32 | +169% |
| Bull | 13.5% | 8.0% | $86.11 | +360% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $63.74 | $67.86 | $72.90 | $79.19 | $87.28 |
| 8.0% | $53.71 | $56.38 | $59.54 | $63.33 | $67.96 |
| 9.0% | $46.38 | $48.21 | $50.32 | $52.78 | $55.68 |
| 10.0% | $40.81 | $42.11 | $43.58 | $45.26 | $47.21 |
| 11.0% | $36.43 | $37.39 | $38.45 | $39.65 | $41.01 |
Where the presets come from
Base: years 1 to 5 grow at Westwood Holdings Group Inc's revenue growth rate over the last 5 fiscal years (8.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions