As of 2024-07-27, the Intrinsic Value of WD-40 Co (WDFC) is
283.87 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 267.01 USD, the upside of WD-40 Co is
%.
The range of the Intrinsic Value is 180.25 - 702.49 USD
283.87 USD
Intrinsic Value
WDFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
180.25 - 702.49 |
283.87 |
6.3% |
| DCF (Growth 10y) |
225.26 - 818.10 |
343.50 |
28.6% |
| DCF (EBITDA 5y) |
139.32 - 203.15 |
167.35 |
-37.3% |
| DCF (EBITDA 10y) |
181.73 - 264.72 |
217.68 |
-18.5% |
| Fair Value |
25.63 - 25.63 |
25.63 |
-90.40% |
| P/E |
87.66 - 132.97 |
107.75 |
-59.6% |
| EV/EBITDA |
76.13 - 154.27 |
110.37 |
-58.7% |
| EPV |
58.40 - 75.48 |
66.94 |
-74.9% |
| DDM - Stable |
71.19 - 350.60 |
210.90 |
-21.0% |
| DDM - Multi |
162.75 - 585.61 |
250.43 |
-6.2% |
WDFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,617.99 |
| Beta |
0.77 |
| Outstanding shares (mil) |
13.55 |
| Enterprise Value (mil) |
3,680.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.18% |
| Cost of Debt |
4.31% |
| WACC |
7.05% |