WDFC
WD-40 Co
Price:  
224.90 
USD
Volume:  
347,745.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WDFC Intrinsic Value

29.30 %
Upside

What is the intrinsic value of WDFC?

As of 2025-07-11, the Intrinsic Value of WD-40 Co (WDFC) is 290.74 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.90 USD, the upside of WD-40 Co is 29.30%.

The range of the Intrinsic Value is 189.02 - 660.40 USD

Is WDFC undervalued or overvalued?

Based on its market price of 224.90 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 29.30%.

224.90 USD
Stock Price
290.74 USD
Intrinsic Value
Intrinsic Value Details

WDFC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 189.02 - 660.40 290.74 29.3%
DCF (Growth 10y) 247.78 - 816.43 371.08 65.0%
DCF (EBITDA 5y) 132.47 - 152.72 144.60 -35.7%
DCF (EBITDA 10y) 186.58 - 223.66 206.80 -8.0%
Fair Value 31.51 - 31.51 31.51 -85.99%
P/E 133.24 - 212.47 161.18 -28.3%
EV/EBITDA 71.42 - 121.39 90.46 -59.8%
EPV 70.88 - 93.27 82.07 -63.5%
DDM - Stable 87.31 - 397.99 242.65 7.9%
DDM - Multi 168.39 - 565.59 255.90 13.8%

WDFC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,047.40
Beta -0.07
Outstanding shares (mil) 13.55
Enterprise Value (mil) 3,109.55
Market risk premium 4.60%
Cost of Equity 6.24%
Cost of Debt 4.25%
WACC 6.16%