WSO
Watsco Inc
Price:  
477.62 
USD
Volume:  
192,080.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Watsco Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Watsco Inc (WSO) is 536.00 USD. This Watsco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 477.62 USD, the upside of Watsco Inc is %.

The range of the Intrinsic Value is 414.77 - 775.48 USD

477.62 USD
Stock Price
536.00 USD
Intrinsic Value
Intrinsic Value Details

Watsco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 414.77 - 775.48 536.00 12.2%
DCF (Growth 10y) 537.18 - 966.61 682.67 42.9%
DCF (EBITDA 5y) 380.29 - 479.96 439.19 -8.0%
DCF (EBITDA 10y) 505.39 - 656.43 586.92 22.9%
Fair Value 221.55 - 221.55 221.55 -53.61%
P/E 175.27 - 307.43 236.13 -50.6%
EV/EBITDA 211.82 - 526.93 365.21 -23.5%
EPV 135.75 - 169.42 152.58 -68.1%
DDM - Stable 93.99 - 239.21 166.60 -65.1%
DDM - Multi 370.62 - 691.49 478.66 0.2%

Watsco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,903.65
Beta 1.53
Outstanding shares (mil) 45.86
Enterprise Value (mil) 21,640.15
Market risk premium 4.60%
Cost of Equity 9.27%
Cost of Debt 6.30%
WACC 9.27%