As of 2024-12-12, the Intrinsic Value of Wesco International Inc (WCC) is
566.85 USD. This WCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 196.00 USD, the upside of Wesco International Inc is
189.20%.
The range of the Intrinsic Value is 399.89 - 934.72 USD
566.85 USD
Intrinsic Value
WCC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
399.89 - 934.72 |
566.85 |
189.2% |
| DCF (Growth 10y) |
524.38 - 1,142.97 |
719.23 |
267.0% |
| DCF (EBITDA 5y) |
399.96 - 540.00 |
459.64 |
134.5% |
| DCF (EBITDA 10y) |
529.28 - 749.53 |
623.32 |
218.0% |
| Fair Value |
354.13 - 354.13 |
354.13 |
80.68% |
| P/E |
205.68 - 331.33 |
245.90 |
25.5% |
| EV/EBITDA |
158.72 - 238.09 |
194.83 |
-0.6% |
| EPV |
169.92 - 275.33 |
222.62 |
13.6% |
| DDM - Stable |
90.70 - 245.08 |
167.89 |
-14.3% |
| DDM - Multi |
271.78 - 573.13 |
368.94 |
88.2% |
WCC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,604.00 |
| Beta |
1.73 |
| Outstanding shares (mil) |
49.00 |
| Enterprise Value (mil) |
13,919.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.07% |
| Cost of Debt |
6.92% |
| WACC |
8.47% |