Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
WD 40 CO
Bear Case (25th pct.)
-51.6% vs price
Base Case (Median)
-42.5% vs price
Bull Case (75th pct.)
-38.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $249.72 | 23.0% | High (40%) |
| PE Comparable | $116.76 | -42.5% | Medium (25%) |
| Growth Trajectory DCF | $124.72 | -38.6% | Medium (20%) |
| Graham Number | $54.37 | -73.2% | Medium (30%) |
| EV/EBITDA | $81.25 | -60.0% | Medium (20%) |
| EV/FCF | $115.25 | -43.2% | Medium (20%) |
| Earnings Power Value | $126.73 | -37.6% | Medium (50%) |
Based on 7 out of 7 methods, WDFC appears overvalued at the current price of $203.02. The base case fair value of $116.76 implies 42.5% 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.