As of 2024-09-09, the Intrinsic Value of WD-40 Co (WDFC) is
317.30 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 261.41 USD, the upside of WD-40 Co is
%.
The range of the Intrinsic Value is 188.73 - 1,077.35 USD
317.30 USD
Intrinsic Value
WDFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
188.73 - 1,077.35 |
317.30 |
21.4% |
| DCF (Growth 10y) |
236.09 - 1,255.50 |
384.36 |
47.0% |
| DCF (EBITDA 5y) |
139.11 - 215.76 |
169.34 |
-35.2% |
| DCF (EBITDA 10y) |
183.19 - 283.68 |
222.83 |
-14.8% |
| Fair Value |
25.63 - 25.63 |
25.63 |
-90.20% |
| P/E |
103.34 - 177.70 |
136.37 |
-47.8% |
| EV/EBITDA |
75.20 - 159.95 |
111.51 |
-57.3% |
| EPV |
60.16 - 81.27 |
70.71 |
-72.9% |
| DDM - Stable |
74.49 - 525.10 |
299.79 |
14.7% |
| DDM - Multi |
170.44 - 878.28 |
279.79 |
7.0% |
WDFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,542.11 |
| Beta |
0.64 |
| Outstanding shares (mil) |
13.55 |
| Enterprise Value (mil) |
3,604.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.85% |
| Cost of Debt |
4.25% |
| WACC |
6.73% |