WESCO International, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-77.5% vs price
Base Case (Median)
-50.8% vs price
Bull Case (75th pct.)
-22.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-18.50 | -105.0% | High (40%) |
| PE Comparable | $279.96 | -24.9% | Medium (25%) |
| Growth Trajectory DCF | $843.15 | 126.1% | Medium (20%) |
| Graham Number | $183.41 | -50.8% | High (80%) |
| EV/EBITDA | $301.93 | -19.0% | Medium (20%) |
| EV/FCF | $63.70 | -82.9% | Medium (20%) |
| Earnings Power Value | $103.92 | -72.1% | High (70%) |
Based on 7 out of 8 methods, WCC appears overvalued at the current price of $372.96. The base case fair value of $183.41 implies 50.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.