WDFC
WD-40 Co
Price:  
224.47 
USD
Volume:  
78,207.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WDFC Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of WD-40 Co (WDFC) is 174.85 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.47 USD, the upside of WD-40 Co is %.

The range of the Intrinsic Value is 114.25 - 384.41 USD

224.47 USD
Stock Price
174.85 USD
Intrinsic Value
Intrinsic Value Details

WDFC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 114.25 - 384.41 174.85 -22.1%
DCF (Growth 10y) 143.70 - 456.57 214.54 -4.4%
DCF (EBITDA 5y) 120.87 - 170.76 132.87 -40.8%
DCF (EBITDA 10y) 145.58 - 218.82 167.52 -25.4%
Fair Value 25.28 - 25.28 25.28 -88.74%
P/E 85.26 - 127.11 102.01 -54.6%
EV/EBITDA 70.28 - 146.80 94.07 -58.1%
EPV 43.05 - 65.05 54.05 -75.9%
DDM - Stable 45.71 - 196.62 121.17 -46.0%
DDM - Multi 104.55 - 331.23 156.86 -30.1%

WDFC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,041.57
Beta 1.13
Outstanding shares (mil) 13.55
Enterprise Value (mil) 3,101.81
Market risk premium 4.60%
Cost of Equity 9.03%
Cost of Debt 4.31%
WACC 8.81%