As of 2026-06-18, the Intrinsic Value of WD-40 Co (WDFC) is 269.52 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.75 USD, the upside of WD-40 Co is 19.40%.
The range of the Intrinsic Value is 182.21 - 539.65 USD
Based on its market price of 225.75 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 19.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 182.21 - 539.65 | 269.52 | 19.4% |
| DCF (Growth 10y) | 238.13 - 666.48 | 343.33 | 52.1% |
| DCF (EBITDA 5y) | 131.72 - 164.31 | 147.51 | -34.7% |
| DCF (EBITDA 10y) | 183.04 - 233.67 | 206.93 | -8.3% |
| Fair Value | 54.39 - 54.39 | 54.39 | -75.91% |
| P/E | 91.04 - 166.33 | 114.44 | -49.3% |
| EV/EBITDA | 72.41 - 133.41 | 99.60 | -55.9% |
| EPV | 69.49 - 89.36 | 79.42 | -64.8% |
| DDM - Stable | 74.43 - 288.94 | 181.68 | -19.5% |
| DDM - Multi | 166.12 - 471.82 | 242.31 | 7.3% |
| Market Cap (mil) | 3,038.59 |
| Beta | 0.40 |
| Outstanding shares (mil) | 13.46 |
| Enterprise Value (mil) | 3,089.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.22% |
| Cost of Debt | 4.25% |
| WACC | 7.11% |