WD-40 Company
Bear Case (25th pct.)
-56.3% vs price
Base Case (Median)
-48.7% vs price
Bull Case (75th pct.)
-46.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $120.99 | -47.2% | High (40%) |
| PE Comparable | $116.56 | -49.1% | Medium (25%) |
| Growth Trajectory DCF | $123.57 | -46.0% | Medium (20%) |
| Graham Number | $54.14 | -76.4% | Medium (30%) |
| EV/EBITDA | $83.62 | -63.5% | Medium (20%) |
| EV/FCF | $117.39 | -48.7% | Medium (20%) |
| Earnings Power Value | $127.45 | -44.3% | Medium (50%) |
Based on 7 out of 8 methods, WDFC appears overvalued at the current price of $229.01. The base case fair value of $117.39 implies 48.7% 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.