As of 2025-06-24, the Intrinsic Value of Wesco International Inc (WCC) is 212.40 USD. This WCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 181.01 USD, the upside of Wesco International Inc is 17.30%.
The range of the Intrinsic Value is 153.30 - 318.30 USD
Based on its market price of 181.01 USD and our intrinsic valuation, Wesco International Inc (WCC) is undervalued by 17.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 153.30 - 318.30 | 212.40 | 17.3% |
| DCF (Growth 10y) | 242.02 - 448.27 | 316.35 | 74.8% |
| DCF (EBITDA 5y) | 186.85 - 256.52 | 211.08 | 16.6% |
| DCF (EBITDA 10y) | 243.15 - 329.56 | 275.33 | 52.1% |
| Fair Value | 368.95 - 368.95 | 368.95 | 103.83% |
| P/E | 185.80 - 322.61 | 259.82 | 43.5% |
| EV/EBITDA | 152.96 - 213.98 | 172.33 | -4.8% |
| EPV | 222.82 - 283.40 | 253.10 | 39.8% |
| DDM - Stable | 103.27 - 231.66 | 167.47 | -7.5% |
| DDM - Multi | 137.41 - 236.75 | 173.64 | -4.1% |
| Market Cap (mil) | 8,833.29 |
| Beta | 0.02 |
| Outstanding shares (mil) | 48.80 |
| Enterprise Value (mil) | 13,309.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.87% |
| Cost of Debt | 6.07% |
| WACC | 7.97% |