WESCO INTERNATIONAL INC (WCC)
Wholesale-Electrical Apparatus & Equipment, Wiring Supplies · Consumer Discretionary · $15.4B
Intrinsic Value (Consensus)
$190.81
Current Price
$356.33
Margin of Safety
-46.5%
46.5% Above Intrinsic Value
Value: $191
Price: $356
Valuation Model Estimates
Current Price: $356.33
DCF (Discounted Cash Flow)
$38.62
Graham Number
$184.73
Earnings Power Value
$126.70
Relative Value (P/E)
$261.00
Dividend Discount Model
$9.43
Consensus Value
$190.81
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
59
Profitability
18/25
Strength
24/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $13.05
- EPS (Forward)
- $13.70
- Book Value
- $116.23
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 12.7%
- Debt/Equity
- 25%
- Revenue Growth
- 7.8%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance