WCC
Wesco International Inc
Price:  
152.07 
USD
Volume:  
632,106.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WCC Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Wesco International Inc (WCC) is 188.29 USD. This WCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.07 USD, the upside of Wesco International Inc is %.

The range of the Intrinsic Value is 145.25 - 253.10 USD

152.07 USD
Stock Price
188.29 USD
Intrinsic Value
Intrinsic Value Details

WCC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 145.25 - 253.10 188.29 23.8%
DCF (Growth 10y) 186.60 - 309.68 235.91 55.1%
DCF (EBITDA 5y) 150.19 - 193.36 171.40 12.7%
DCF (EBITDA 10y) 189.84 - 253.65 220.13 44.8%
Fair Value 375.61 - 375.61 375.61 147.00%
P/E 171.49 - 242.20 184.42 21.3%
EV/EBITDA 135.56 - 165.72 151.08 -0.7%
EPV 156.48 - 226.39 191.43 25.9%
DDM - Stable 88.49 - 166.37 127.43 -16.2%
DDM - Multi 108.22 - 162.11 130.06 -14.5%

WCC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,747.97
Beta 2.14
Outstanding shares (mil) 50.95
Enterprise Value (mil) 12,545.57
Market risk premium 4.60%
Cost of Equity 11.01%
Cost of Debt 6.92%
WACC 8.74%