As of 2025-01-17, the Intrinsic Value of WD-40 Co (WDFC) is
331.08 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 231.26 USD, the upside of WD-40 Co is
43.20%.
The range of the Intrinsic Value is 191.64 - 1,389.89 USD
331.08 USD
Intrinsic Value
WDFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
191.64 - 1,389.89 |
331.08 |
43.2% |
| DCF (Growth 10y) |
235.07 - 1,593.15 |
394.00 |
70.4% |
| DCF (EBITDA 5y) |
134.31 - 173.39 |
144.52 |
-37.5% |
| DCF (EBITDA 10y) |
177.34 - 236.90 |
195.93 |
-15.3% |
| Fair Value |
25.72 - 25.72 |
25.72 |
-88.88% |
| P/E |
92.58 - 172.67 |
122.68 |
-47.0% |
| EV/EBITDA |
78.49 - 137.87 |
94.17 |
-59.3% |
| EPV |
66.15 - 90.27 |
78.21 |
-66.2% |
| DDM - Stable |
77.47 - 695.69 |
386.58 |
67.2% |
| DDM - Multi |
167.41 - 1,092.76 |
283.53 |
22.6% |
WDFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,131.26 |
| Beta |
0.61 |
| Outstanding shares (mil) |
13.54 |
| Enterprise Value (mil) |
3,179.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.66% |
| Cost of Debt |
4.25% |
| WACC |
6.56% |