As of 2026-09-21, the Intrinsic Value of WD-40 Co (WDFC) is 272.93 USD. This WDFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 189.29 USD, the upside of WD-40 Co is 44.20%.
The range of the Intrinsic Value is 188.36 - 513.81 USD
Based on its market price of 189.29 USD and our intrinsic valuation, WD-40 Co (WDFC) is undervalued by 44.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 188.36 - 513.81 | 272.93 | 44.2% |
| DCF (Growth 10y) | 260.29 - 676.53 | 369.01 | 94.9% |
| DCF (EBITDA 5y) | 148.03 - 186.05 | 163.65 | -13.5% |
| DCF (EBITDA 10y) | 215.63 - 278.62 | 242.03 | 27.9% |
| Fair Value | 60.86 - 60.86 | 60.86 | -67.85% |
| P/E | 112.36 - 160.75 | 125.90 | -33.5% |
| EV/EBITDA | 86.39 - 133.65 | 111.15 | -41.3% |
| EPV | 72.60 - 94.27 | 83.43 | -55.9% |
| DDM - Stable | 79.50 - 286.02 | 182.76 | -3.4% |
| DDM - Multi | 173.54 - 460.04 | 249.09 | 31.6% |
| Market Cap (mil) | 2,540.27 |
| Beta | 0.14 |
| Outstanding shares (mil) | 13.42 |
| Enterprise Value (mil) | 2,581.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.97% |
| Cost of Debt | 4.25% |
| WACC | 6.87% |