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