Free Trial

Walker & Dunlop (WD) Financials

Walker & Dunlop logo
$75.72 +0.42 (+0.55%)
As of 10:26 AM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Walker & Dunlop

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.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
82 114 211 161 174 246 266 214 107 108
Consolidated Net Income / (Loss)
83 114 212 161 173 246 266 209 103 101
Net Income / (Loss) Continuing Operations
83 114 212 161 173 246 266 209 103 101
Total Pre-Tax Income
135 186 234 213 230 330 352 265 138 132
Total Revenue
468 575 712 725 817 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 0.00 0.00
Total Interest Income
0.00 0.00 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 0.00 0.00
Total Non-Interest Income
468 575 712 725 817 0.00 0.00 0.00 0.00 0.00
Total Non-Interest Expense
333 389 478 512 587 -330 -352 -265 -138 -132
Salaries and Employee Benefits
185 227 289 297 346 469 603 607 514 559
Other Operating Expenses
40 41 48 62 67 -1,014 -1,167 -1,116 -937 -992
Depreciation Expense
98 111 131 142 152 169 210 235 227 238
Impairment Charge
- - - - - - 0.00 0.00 62 33
Restructuring Charge
- - - - - - 6.89 -14 -63 -50
Other Special Charges
9.92 9.85 9.50 11 22 46 -5.31 22 58 81
Income Tax Expense
53 71 22 52 57 84 86 56 35 31
Net Income / (Loss) Attributable to Noncontrolling Interest
0.47 0.41 0.71 -0.50 -0.14 -0.22 -0.13 -4.89 -4.19 -7.21
Basic Earnings per Share
$2.76 $3.66 $6.72 $5.15 $5.61 $7.85 $8.27 $6.43 $3.20 $3.19
Weighted Average Basic Shares Outstanding
29.75M 29.77M 30.18M 30.20M 29.91M 30.44M 31.08M 32.33M 32.70M 33.12M
Diluted Earnings per Share
$2.65 $3.57 $6.47 $4.96 $5.45 $7.69 $8.15 $6.36 $3.18 $3.19
Weighted Average Diluted Shares Outstanding
30.95M 30.54M 31.39M 31.38M 30.82M 31.08M 31.53M 32.69M 32.88M 33.16M
Weighted Average Basic & Diluted Shares Outstanding
30.92M 30.82M 30.79M 30.26M 30.95M 31.54M 32.89M 33.05M 33.52M 33.80M
Cash Dividends to Common per Share
- $0.00 - $1.00 $1.20 $1.44 $2.00 $2.40 $2.52 $2.60

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
Net Income / (Loss) Attributable to Common Shareholders
47 41 27 28 21 32 12 23 29 45
Consolidated Net Income / (Loss)
47 38 27 26 21 29 11 20 29 41
Net Income / (Loss) Continuing Operations
47 38 27 26 21 29 11 20 29 41
Total Pre-Tax Income
54 47 35 36 28 39 14 28 38 52
Total Non-Interest Expense
-54 -47 -35 -36 -28 -39 -14 -28 -38 -52
Salaries and Employee Benefits
157 138 119 133 137 126 111 133 146 169
Other Operating Expenses
-282 -243 -215 -242 -240 -240 -199 -238 -260 -294
Depreciation Expense
60 58 57 56 57 56 56 56 58 68
Other Special Charges
11 13 4.50 16 18 19 18 21 21 20
Income Tax Expense
7.53 9.54 7.14 10 7.07 10 2.86 7.90 8.82 11
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
Basic Earnings per Share
$1.41 $1.25 $0.80 $0.82 $0.64 $0.94 $0.35 $0.67 $0.85 $1.32
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
Diluted Earnings per Share
$1.40 $1.23 $0.79 $0.82 $0.64 $0.93 $0.35 $0.67 $0.85 $1.32
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
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

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
Net Change in Cash & Equivalents
9.30 53 -24 49 17 91 -111 0.89 -15 61
Net Cash From Operating Activities
-1,321 2,049 -547 -334 549 332 38 -238 -202 531
Net Cash From Continuing Operating Activities
-1,321 2,049 -547 -334 549 332 38 -238 -202 531
Net Income / (Loss) Continuing Operations
47 38 27 26 21 29 11 20 29 41
Consolidated Net Income / (Loss)
47 38 27 26 21 29 11 20 29 41
Provision For Loan Losses
1.22 1.14 -11 -0.73 0.42 0.64 0.52 2.94 2.85 4.53
Depreciation Expense
60 58 57 56 57 56 56 56 58 68
Non-Cash Adjustments to Reconcile Net Income
-1,428 1,994 -620 -415 470 270 -29 -317 -291 475
Net Cash From Investing Activities
-57 37 9.28 101 36 -20 -25 -4.56 -7.53 -0.99
Net Cash From Continuing Investing Activities
-57 37 9.28 101 36 -20 -25 -4.56 -7.53 -0.99
Purchase of Investment Securities
-63 110 -14 -9.74 -0.42 -21 -15 -21 -26 -41
Sale and/or Maturity of Investments
5.73 41 23 111 36 0.90 3.69 16 4.66 40
Net Cash From Financing Activities
1,387 -2,033 514 282 -568 -221 -124 243 195 -469
Net Cash From Continuing Financing Activities
1,387 -2,033 514 282 -568 -221 -124 243 195 -469
Repayment of Debt
1,411 -2,007 382 310 -545 -199 -79 284 228 -432
Repurchase of Common Equity
-1.30 -1.69 -17 -0.66 -0.87 -1.58 -9.79 -0.81 -1.41 -0.37
Payment of Dividends
-20 -20 -21 -21 -21 -21 -22 -22 -22 -22
Other Financing Activities, Net
-2.47 -4.82 -26 -5.74 -0.52 0.81 -14 -16 -10 -13
Cash Interest Paid
21 28 26 26 35 27 18 26 29 32
Cash Income Taxes Paid
11 2.43 1.24 20 5.85 4.25 -0.60 18 12 3.26

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
Total Assets
6,003 4,493 4,807 4,278 3,826 4,175 4,579
Cash and Due from Banks
152 188 228 236 217 208 180
Restricted Cash
40 21 22 18 21 35 40
Trading Account Securities
2,587 1,100 1,474 936 689 1,013 1,229
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Goodwill
948 960 964 950 902 902 902
Intangible Assets
203 194 190 186 178 174 171
Other Assets
2,073 2,030 1,930 1,952 1,820 1,843 2,058
Total Liabilities & Shareholders' Equity
6,003 4,493 4,807 4,278 3,826 4,175 4,579
Total Liabilities
4,308 2,778 3,083 2,547 2,090 2,442 2,833
Short-Term Debt
2,545 1,031 1,342 791 522 810 1,020
Long-Term Debt
711 777 776 775 772 771 769
Other Long-Term Liabilities
1,052 969 965 981 796 861 1,044
Commitments & Contingencies
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
Total Preferred & Common Equity
1,663 1,685 1,698 1,706 1,715 1,697 1,710
Preferred Stock
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
Common Stock
408 406 413 420 428 408 413
Retained Earnings
1,257 1,281 1,287 1,288 1,288 1,289 1,295
Accumulated Other Comprehensive Income / (Loss)
-1.46 -1.62 -1.47 -1.86 -0.49 0.42 1.47
Noncontrolling Interest
32 30 26 25 21 37 37

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
Growth Metrics
- - - - - - - - - -
Revenue Growth
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%
EBIT Growth
-42.80% -57.05% -61.55% -51.08% -47.94% -16.55% -60.47% -21.70% 32.94% 32.40%
NOPAT Growth
-35.01% -52.80% -61.05% -52.83% -54.68% -22.85% -60.63% -20.48% 35.66% 41.77%
Net Income Growth
-35.01% -52.80% -61.05% -52.83% -54.68% -22.85% -60.63% -20.48% 35.66% 41.77%
EPS Growth
-36.65% -49.17% -62.74% -49.07% -54.29% -24.39% -55.70% -18.29% 32.81% 41.94%
Operating Cash Flow Growth
-38.10% 92.00% -156.25% -183.21% 141.54% -83.81% 107.02% 28.87% -136.82% 59.94%
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%
Invested Capital Growth
9.49% -30.55% 7.17% 9.46% -33.42% 5.31% -14.01% -13.74% 7.26% 6.22%
Revenue Q/Q Growth
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%
EBIT Q/Q Growth
-26.38% -12.95% -26.64% 4.07% -21.66% 39.54% -65.25% 106.13% 33.01% 38.97%
NOPAT Q/Q Growth
-13.77% -19.34% -27.01% -7.10% -17.15% 37.33% -62.75% 87.66% 41.33% 43.52%
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%
EPS Q/Q Growth
-13.04% -12.14% -35.77% 3.80% -21.95% 45.31% -62.37% 91.43% 26.87% 55.29%
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%
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%
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%
Profitability Metrics
- - - - - - - - - -
EBITDA Margin
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%
Profit (Net Income) Margin
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%
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
13.90% 20.22% 20.62% 29.13% 25.06% 26.24% 20.94% 28.02% 23.52% 21.02%
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%
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%
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%
Return on Equity (ROE)
16.31% 12.68% 9.90% 8.10% 6.53% 5.96% 5.01% 4.70% 5.11% 5.76%
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%
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%
Return on Assets (ROA)
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%
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%
Net Operating Profit after Tax (NOPAT)
47 38 27 26 21 29 11 20 29 41
NOPAT Margin
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%
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%
Operating Expenses to Revenue
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
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
114 105 92 92 86 95 70 84 95 120
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
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
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
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
Dividend Yield
2.96% 3.29% 3.38% 3.27% 3.50% 2.93% 3.83% 3.94% 3.40% 3.34%
Earnings Yield
9.82% 8.87% 7.13% 5.68% 4.94% 2.99% 2.77% 2.66% 2.48% 3.30%
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
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
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
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
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
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
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
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
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
Financial Leverage
2.08 1.19 1.03 1.17 1.41 0.75 0.90 1.07 0.96 0.83
Leverage Ratio
3.61 2.81 2.63 2.76 3.00 2.34 2.41 2.60 2.55 2.41
Compound Leverage Factor
3.61 2.81 2.63 2.76 3.00 2.34 2.41 2.60 2.55 2.41
Debt to Total Capital
65.77% 41.97% 51.33% 55.12% 47.49% 43.96% 42.71% 47.69% 50.61% 46.83%
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%
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%
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
0.64% 0.93% 0.85% 0.68% 0.75% 0.72% 0.68% 1.11% 1.03% 0.36%
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%
Debt to EBITDA
5.75 2.48 4.06 5.26 4.18 3.75 3.77 4.72 5.20 4.20
Net Debt to EBITDA
5.41 2.00 3.59 4.64 3.50 2.79 3.08 3.99 4.56 3.37
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
Debt to NOPAT
12.97 5.94 10.90 15.43 14.01 13.27 14.96 19.45 20.14 15.35
Net Debt to NOPAT
12.21 4.78 9.64 13.61 11.73 9.88 12.21 16.45 17.67 12.34
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
Noncontrolling Interest Sharing Ratio
1.64% 1.68% 2.17% 1.72% 1.65% 1.44% 1.46% 1.82% 1.76% 0.98%
Liquidity Ratios
- - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-382 1,339 -208 -306 1,676 -128 505 548 -210 -153
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
0.00 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
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
Invested Capital Turnover
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
Enterprise Value (EV)
5,667 3,436 4,004 4,405 3,710 4,636 4,414 4,665 5,440 4,540
Market Capitalization
2,571 2,411 2,374 2,510 2,374 3,594 3,338 3,290 3,834 3,282
Book Value per Share
$50.35 $51.18 $50.99 $50.94 $51.17 $51.53 $52.01 $50.33 $50.66 $51.76
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
Total Capital
4,951 2,958 3,524 3,843 3,296 3,116 3,030 3,315 3,536 3,310
Total Debt
3,257 1,242 1,809 2,118 1,565 1,370 1,294 1,581 1,789 1,550
Total Long-Term Debt
711 704 777 776 775 773 772 771 769 768
Net Debt
3,064 998 1,600 1,868 1,311 1,019 1,056 1,337 1,570 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)
3,257 1,242 1,809 2,118 1,565 1,370 1,294 1,581 1,789 1,550
Total Depreciation and Amortization (D&A)
60 58 57 56 57 56 56 56 58 68
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
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
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
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
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
33.01M 33.05M 33.34M 33.34M 33.45M 33.52M 33.72M 33.75M 33.77M 33.80M
Normalized Net Operating Profit after Tax (NOPAT)
56 48 31 37 35 43 25 35 44 57
Normalized NOPAT Margin
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%
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
30.36% 38.36% 49.01% 60.02% 74.85% 82.23% 98.92% 106.59% 98.59% 87.79%
Augmented Payout Ratio
47.83% 58.64% 68.73% 75.35% 93.30% 102.11% 113.83% 122.65% 113.90% 100.06%

Frequently Asked Questions About Walker & Dunlop's Financials

When does Walker & Dunlop's fiscal year end?

According to the most recent income statement we have on file, Walker & Dunlop's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Walker & Dunlop's net income changed over the last 9 years?

Walker & Dunlop's net income were at $100.96 million at the end of 2024, a 2.1% decrease from 2023, and a 22.2% increase since 2015.

How has Walker & Dunlop revenue changed over the last 9 years?

Over the last 9 years, Walker & Dunlop's total revenue changed from $468.20 million in 2015 to $0.00 in 2024, a change of -100.0%.

How much debt does Walker & Dunlop have?

Walker & Dunlop's total liabilities were at $2.62 billion at the end of 2024, a 13.7% increase from 2023, and a 13.3% decrease since 2015.

How much cash does Walker & Dunlop have?

In the past 9 years, Walker & Dunlop's cash and equivalents has ranged from $90.06 million in 2018 to $328.70 million in 2023, and is currently $279.27 million as of their latest financial filing in 2024.

How has Walker & Dunlop's book value per share changed over the last 9 years?

Over the last 9 years, Walker & Dunlop's book value per share changed from 15.96 in 2015 to 51.76 in 2024, a change of 224.3%.



This page (NYSE:WD) was last updated on 4/24/2025 by MarketBeat.com Staff
From Our Partners