As of 2025-07-19, the Intrinsic Value of WD-40 Co (WDFC) is 285.80 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.85 USD, the upside of WD-40 Co is 31.20%.
The range of the Intrinsic Value is 185.73 - 649.79 USD
Based on its market price of 217.85 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 31.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 185.73 - 649.79 | 285.80 | 31.2% |
| DCF (Growth 10y) | 243.30 - 803.22 | 364.63 | 67.4% |
| DCF (EBITDA 5y) | 135.34 - 157.55 | 150.01 | -31.1% |
| DCF (EBITDA 10y) | 189.00 - 229.09 | 212.38 | -2.5% |
| Fair Value | 31.51 - 31.51 | 31.51 | -85.53% |
| P/E | 138.16 - 206.29 | 162.58 | -25.4% |
| EV/EBITDA | 73.90 - 126.90 | 95.85 | -56.0% |
| EPV | 69.97 - 92.87 | 81.42 | -62.6% |
| DDM - Stable | 85.75 - 390.98 | 238.37 | 9.4% |
| DDM - Multi | 165.27 - 555.53 | 251.23 | 15.3% |
| Market Cap (mil) | 2,951.87 |
| Beta | -0.05 |
| Outstanding shares (mil) | 13.55 |
| Enterprise Value (mil) | 3,014.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.30% |
| Cost of Debt | 4.25% |
| WACC | 6.21% |