WD 40 CO (WDFC)
Miscellaneous Chemical Products · Healthcare · $3.1B
Intrinsic Value (Consensus)
$171.43
Current Price
$227.64
Margin of Safety
-24.7%
24.7% Above Intrinsic Value
Value: $171
Price: $228
Valuation Model Estimates
Current Price: $227.64
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%.
Health Score
B
69
Profitability
25/25
Strength
22/25
Valuation
9/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 34% (above 20% is excellent)
Strong earnings growth (20% YoY)
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
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance