Woodward, Inc.

Woodward, Inc.

WWDยทNASDAQ

$350.03

+1.5%
IndustrialsAerospace & Defense

Woodward, Inc. designs, manufactures, and services control solutions for the aerospace and industrial markets worldwide. The company operates through two segments: Aerospace and Industrial. The Aerospace segment provides fuel pumps, metering units, actuators, air valves, specialty valves, fuel nozzles, and thrust reverser actuation systems for turbine engines and nacelles, and flight deck controls, actuators, servocontrols, motors, and sensors for aircraft. These products are used on commercial and private aircraft and rotorcraft, as well as on military fixed-wing aircraft and rotorcraft, guided weapons, and other defense systems. It also provides aftermarket maintenance, repair and overhaul, and other services to commercial airlines, repair facilities, military depots, third party repair shops, and other end users. This segment sells its products to original equipment manufacturers (OEMs), tier-one suppliers, and various contractors, as well as through aftermarket sales of components, such as provisioning spares or replacements, and spare parts. The Industrial segment offers actuators, valves, pumps, fuel injection systems, solenoids, ignition systems, speed controls, electronics and software, and sensors. These products are used on industrial gas turbines, steam turbines, compressors, and reciprocating engines. This segment sells its aftermarket products, and other related services to OEMs through an independent network of distributors, as well as directly to end users. The company was founded in 1870 and is headquartered in Fort Collins, Colorado.

At a Glance

Live Snapshot
Market Cap$20.86B
EPS7.4200
P/E Ratio47.17
Earnings Date07/27/2026
Woodward, Inc.

Woodward, Inc. Fair Value Envelope

WWD ยท NASDAQ

Our analysis suggests that WWD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $350.03, this represents a potential HIDDEN relative to our calculated worth for Woodward, Inc..

Intrinsic Value
Current Price: $350.03

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$6.1B
+ Cash & Equivalents$327.4M
Firm Value$6.5B
- Debt$722.4M
Equity Value$5.8B
/ Shares Outstanding59,966,221B
DCF Value$96
OVERVALUED BY 73%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$467.9M
$464.6M
$461.3M
$458.0M
$454.7M
$451.5M
$448.3M
$445.1M
$441.9M
$438.8M
Maintenance CapEx
-$26.0M
-$25.8M
-$25.6M
-$25.4M
-$25.3M
-$25.1M
-$24.9M
-$24.7M
-$24.6M
-$24.4M
Owner Earnings
$441.9M
$438.8M
$435.7M
$432.6M
$429.5M
$426.4M
$423.4M
$420.4M
$417.4M
$414.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$409.2M
$376.2M
$345.8M
$317.9M
$292.3M
$268.7M
$247.0M
$227.1M
$208.8M
$191.9M
Terminal Value represents 53.1% of Enterprise Value