As of 2024-12-14, the Intrinsic Value of WD-40 Co (WDFC) is
329.59 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 266.54 USD, the upside of WD-40 Co is
23.70%.
The range of the Intrinsic Value is 189.27 - 1,470.01 USD
329.59 USD
Intrinsic Value
WDFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
189.27 - 1,470.01 |
329.59 |
23.7% |
| DCF (Growth 10y) |
232.08 - 1,685.11 |
392.21 |
47.1% |
| DCF (EBITDA 5y) |
135.20 - 177.36 |
146.02 |
-45.2% |
| DCF (EBITDA 10y) |
177.83 - 241.71 |
197.43 |
-25.9% |
| Fair Value |
25.72 - 25.72 |
25.72 |
-90.35% |
| P/E |
97.21 - 175.66 |
130.68 |
-51.0% |
| EV/EBITDA |
77.57 - 141.74 |
96.32 |
-63.9% |
| EPV |
65.41 - 90.49 |
77.95 |
-70.8% |
| DDM - Stable |
76.72 - 740.11 |
408.41 |
53.2% |
| DDM - Multi |
165.75 - 1,162.76 |
283.23 |
6.3% |
WDFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,608.95 |
| Beta |
0.48 |
| Outstanding shares (mil) |
13.54 |
| Enterprise Value (mil) |
3,656.89 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.66% |
| Cost of Debt |
4.25% |
| WACC |
6.58% |