As of 2025-09-17, the Intrinsic Value of WD-40 Co (WDFC) is 270.67 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 208.71 USD, the upside of WD-40 Co is 29.70%.
The range of the Intrinsic Value is 175.73 - 619.75 USD
Based on its market price of 208.71 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 29.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 175.73 - 619.75 | 270.67 | 29.7% |
| DCF (Growth 10y) | 250.27 - 844.30 | 377.90 | 81.1% |
| DCF (EBITDA 5y) | 130.19 - 166.01 | 145.83 | -30.1% |
| DCF (EBITDA 10y) | 194.76 - 257.23 | 222.00 | 6.4% |
| Fair Value | 31.98 - 31.98 | 31.98 | -84.68% |
| P/E | 111.29 - 147.56 | 129.71 | -37.9% |
| EV/EBITDA | 68.83 - 114.77 | 92.34 | -55.8% |
| EPV | 67.46 - 92.70 | 80.08 | -61.6% |
| DDM - Stable | 80.57 - 371.47 | 226.02 | 8.3% |
| DDM - Multi | 159.14 - 542.26 | 242.80 | 16.3% |
| Market Cap (mil) | 2,823.85 |
| Beta | -0.08 |
| Outstanding shares (mil) | 13.53 |
| Enterprise Value (mil) | 2,867.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.55% |
| Cost of Debt | 4.25% |
| WACC | 6.45% |