WCC
Wesco International Inc
Price:  
194.29 
USD
Volume:  
397,772.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WCC Intrinsic Value

5.90 %
Upside

What is the intrinsic value of WCC?

As of 2025-07-06, the Intrinsic Value of Wesco International Inc (WCC) is 205.76 USD. This WCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 194.29 USD, the upside of Wesco International Inc is 5.90%.

The range of the Intrinsic Value is 146.68 - 313.23 USD

Is WCC undervalued or overvalued?

Based on its market price of 194.29 USD and our intrinsic valuation, Wesco International Inc (WCC) is undervalued by 5.90%.

194.29 USD
Stock Price
205.76 USD
Intrinsic Value
Intrinsic Value Details

WCC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 146.68 - 313.23 205.76 5.9%
DCF (Growth 10y) 232.17 - 441.29 306.84 57.9%
DCF (EBITDA 5y) 189.46 - 262.05 214.56 10.4%
DCF (EBITDA 10y) 242.48 - 333.83 276.44 42.3%
Fair Value 368.95 - 368.95 368.95 89.90%
P/E 222.18 - 369.25 293.40 51.0%
EV/EBITDA 158.83 - 221.02 182.44 -6.1%
EPV 215.15 - 280.62 247.89 27.6%
DDM - Stable 101.87 - 233.24 167.56 -13.8%
DDM - Multi 135.25 - 238.52 172.42 -11.3%

WCC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,481.35
Beta 1.57
Outstanding shares (mil) 48.80
Enterprise Value (mil) 13,957.35
Market risk premium 4.60%
Cost of Equity 9.92%
Cost of Debt 6.07%
WACC 8.10%