As of 2025-12-24, the Intrinsic Value of WD-40 Co (WDFC) is 274.47 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 203.60 USD, the upside of WD-40 Co is 34.80%.
The range of the Intrinsic Value is 182.89 - 579.15 USD
Based on its market price of 203.60 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 182.89 - 579.15 | 274.47 | 34.8% |
| DCF (Growth 10y) | 248.51 - 752.53 | 365.64 | 79.6% |
| DCF (EBITDA 5y) | 127.87 - 175.04 | 149.35 | -26.6% |
| DCF (EBITDA 10y) | 185.56 - 257.65 | 217.78 | 7.0% |
| Fair Value | 61.56 - 61.56 | 61.56 | -69.77% |
| P/E | 98.19 - 128.98 | 112.87 | -44.6% |
| EV/EBITDA | 65.74 - 108.44 | 86.16 | -57.7% |
| EPV | 75.22 - 100.56 | 87.89 | -56.8% |
| DDM - Stable | 83.67 - 350.34 | 217.00 | 6.6% |
| DDM - Multi | 167.09 - 518.42 | 249.77 | 22.7% |
| Market Cap (mil) | 2,754.71 |
| Beta | -0.02 |
| Outstanding shares (mil) | 13.53 |
| Enterprise Value (mil) | 2,783.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.68% |
| Cost of Debt | 4.25% |
| WACC | 6.58% |