WDFC
WD-40 Co
Price:  
268.39 
USD
Volume:  
78,129.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WDFC Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of WD-40 Co (WDFC) is 250.72 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 268.39 USD, the upside of WD-40 Co is %.

The range of the Intrinsic Value is 161.75 - 585.04 USD

268.39 USD
Stock Price
250.72 USD
Intrinsic Value
Intrinsic Value Details

WDFC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 161.75 - 585.04 250.72 -6.6%
DCF (Growth 10y) 212.28 - 725.78 320.83 19.5%
DCF (EBITDA 5y) 131.00 - 159.28 139.30 -48.1%
DCF (EBITDA 10y) 175.04 - 222.17 191.45 -28.7%
Fair Value 25.62 - 25.62 25.62 -90.45%
P/E 99.51 - 138.42 117.01 -56.4%
EV/EBITDA 71.64 - 133.11 94.00 -65.0%
EPV 55.05 - 72.93 63.99 -76.2%
DDM - Stable 65.13 - 301.59 183.36 -31.7%
DDM - Multi 145.74 - 494.23 221.62 -17.4%

WDFC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,639.37
Beta 0.94
Outstanding shares (mil) 13.56
Enterprise Value (mil) 3,699.68
Market risk premium 4.60%
Cost of Equity 7.52%
Cost of Debt 4.31%
WACC 7.39%