As of 2025-10-22, the Intrinsic Value of WD-40 Co (WDFC) is 272.86 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 200.98 USD, the upside of WD-40 Co is 35.80%.
The range of the Intrinsic Value is 178.53 - 607.92 USD
Based on its market price of 200.98 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 35.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 178.53 - 607.92 | 272.86 | 35.8% |
| DCF (Growth 10y) | 254.48 - 827.97 | 381.07 | 89.6% |
| DCF (EBITDA 5y) | 97.56 - 159.03 | 131.49 | -34.6% |
| DCF (EBITDA 10y) | 157.14 - 247.23 | 204.24 | 1.6% |
| Fair Value | 25.64 - 25.64 | 25.64 | -87.24% |
| P/E | 107.26 - 119.02 | 110.91 | -44.8% |
| EV/EBITDA | 45.80 - 100.05 | 79.12 | -60.6% |
| EPV | 68.26 - 92.20 | 80.23 | -60.1% |
| DDM - Stable | 81.66 - 362.82 | 222.24 | 10.6% |
| DDM - Multi | 161.35 - 529.51 | 244.09 | 21.5% |
| Market Cap (mil) | 2,719.26 |
| Beta | -0.08 |
| Outstanding shares (mil) | 13.53 |
| Enterprise Value (mil) | 2,719.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.53% |
| Cost of Debt | 4.25% |
| WACC | 6.42% |