WESCO International
S&P 400
$356.32
+3.73%
Delayed · cached 15 min
Fair value analysis
WCC
WESCO International
$356.32
Close used for this calculation
$226.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
$226.59
Above FV▼ -36.4% against the close used
Model range $10.06 – $313.82
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$10.06Fair value$226.59Bull$313.82
FairClose
52-week traded range
52W low $207.7052W high $374.52
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
WESCO International closed at $356.32, 57.3% above the consensus fair value of $226.59 drawn from 8 valuation models.
Financial DNA score 41/100 — Average. P/E of 27.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$10.06
-97.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
$176.20
-50.6%
√(22.5 × EPS × BVPS)
EPS=13.05, BVPS=105.73 · outside Graham range (P/E 27.3, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
$261.00
-26.8%
EPS × 20x (sector P/E)
EPS=13.05, Sector P/E=20x
Peter Lynch (PEG)
$114.32
-67.9%
EPS × Growth% (PEG = 1 is fair)
EPS=13.05, g=8.8%
EV/EBITDA
$313.82
-11.9%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=1.43B
Book Value (P/B)
$165.47
-53.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=105.73, ROE=12.3%, g=6%, r=10%
Reverse DCF
$356.32
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 8.8%
Margin of Safety
$111.82
-68.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=149.09, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.