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 $50.15 per share. The share price was $19.03 on September 25, 2026, 62% 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% | $32.20 | +69% |
| Base | 8.5% | 9.0% | $50.15 | +164% |
| Bull | 13.5% | 8.0% | $85.94 | +352% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $63.58 | $67.70 | $72.73 | $79.03 | $87.12 |
| 8.0% | $53.54 | $56.21 | $59.37 | $63.16 | $67.79 |
| 9.0% | $46.22 | $48.04 | $50.15 | $52.61 | $55.52 |
| 10.0% | $40.64 | $41.94 | $43.42 | $45.10 | $47.04 |
| 11.0% | $36.27 | $37.22 | $38.28 | $39.48 | $40.84 |
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