WD 40 CO (WDFC)
Miscellaneous Chemical Products · Healthcare · $1.8B
Intrinsic Value (Consensus)
$171.43
Current Price
$133.80
Margin of Safety
+28.1%
28.1% Below Intrinsic Value
Value: $171
Price: $134
Valuation Model Estimates
Current Price: $133.80
DCF (Discounted Cash Flow)
$290.35
Graham Number
$54.74
Earnings Power Value
$64.95
Relative Value (P/E)
$133.80
Dividend Discount Model
$313.33
Consensus Value
$171.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Key Financials
- EPS (TTM)
- $6.69
- EPS (Forward)
- $8.03
- Book Value
- $19.91
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 33.9%
- Debt/Equity
- 32%
- Revenue Growth
- 5.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance