WDFC
WD-40 Co
Price:  
217.85 
USD
Volume:  
125,061.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WDFC Intrinsic Value

31.20 %
Upside

What is the intrinsic value of WDFC?

As of 2025-07-19, the Intrinsic Value of WD-40 Co (WDFC) is 285.80 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.85 USD, the upside of WD-40 Co is 31.20%.

The range of the Intrinsic Value is 185.73 - 649.79 USD

Is WDFC undervalued or overvalued?

Based on its market price of 217.85 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 31.20%.

217.85 USD
Stock Price
285.80 USD
Intrinsic Value
Intrinsic Value Details

WDFC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 185.73 - 649.79 285.80 31.2%
DCF (Growth 10y) 243.30 - 803.22 364.63 67.4%
DCF (EBITDA 5y) 135.34 - 157.55 150.01 -31.1%
DCF (EBITDA 10y) 189.00 - 229.09 212.38 -2.5%
Fair Value 31.51 - 31.51 31.51 -85.53%
P/E 138.16 - 206.29 162.58 -25.4%
EV/EBITDA 73.90 - 126.90 95.85 -56.0%
EPV 69.97 - 92.87 81.42 -62.6%
DDM - Stable 85.75 - 390.98 238.37 9.4%
DDM - Multi 165.27 - 555.53 251.23 15.3%

WDFC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,951.87
Beta -0.05
Outstanding shares (mil) 13.55
Enterprise Value (mil) 3,014.02
Market risk premium 4.60%
Cost of Equity 6.30%
Cost of Debt 4.25%
WACC 6.21%