As of 2026-03-25, the Intrinsic Value of WD-40 Co (WDFC) is 263.71 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 215.28 USD, the upside of WD-40 Co is 22.50%.
The range of the Intrinsic Value is 178.23 - 529.77 USD
Based on its market price of 215.28 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 178.23 - 529.77 | 263.71 | 22.5% |
| DCF (Growth 10y) | 220.98 - 618.24 | 318.17 | 47.8% |
| DCF (EBITDA 5y) | 120.70 - 158.29 | 139.96 | -35.0% |
| DCF (EBITDA 10y) | 164.81 - 218.79 | 191.29 | -11.1% |
| Fair Value | 60.74 - 60.74 | 60.74 | -71.79% |
| P/E | 106.71 - 133.13 | 116.67 | -45.8% |
| EV/EBITDA | 63.50 - 121.67 | 88.85 | -58.7% |
| EPV | 73.80 - 97.47 | 85.64 | -60.2% |
| DDM - Stable | 81.71 - 320.74 | 201.23 | -6.5% |
| DDM - Multi | 157.40 - 455.52 | 231.08 | 7.3% |
| Market Cap (mil) | 2,904.13 |
| Beta | -0.21 |
| Outstanding shares (mil) | 13.49 |
| Enterprise Value (mil) | 2,946.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.77% |
| Cost of Debt | 4.25% |
| WACC | 6.67% |