WD-40 Company

WDFC US Consumer Staples Household Products
S&P 600
$194.82
-2.12%
Delayed · cached 15 min

Fair value analysis

WDFC
WD-40 Company
Consumer StaplesHousehold Products
$194.82
Close used for this calculation
$123.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability15/25
Returns12/25
Balance Sheet21/25
Efficiency11/25
Growth6/25
Good
Quality radar
59Prof.15/25Ret.12/25Eff.11/25B.Sht21/25Growth6/25

Consensus fair value

$123.90
Above FV
▼ -36.4% against the close used
Model range $53.52 – $199.89
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$53.52Fair value$123.90Bull$199.89
FairClose
52-week traded range
52W low $187.5252W high $264.91

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

WD-40 Company closed at $194.82, 57.2% above the consensus fair value of $123.90 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 29.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$114.92
-41.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$55.80
-71.4%
√(22.5 × EPS × BVPS)
EPS=6.69, BVPS=20.68 · outside Graham range (P/E 29.1, P/B 9.4) — asset-light, treat as a rough floor
P/E Fair Value
$133.80
-31.3%
EPS × 20x (sector P/E)
EPS=6.69, Sector P/E=20x
Peter Lynch (PEG)
$53.52
-72.5%
EPS × Growth% (PEG = 1 is fair)
EPS=6.69, g=8%
EV/EBITDA
$113.14
-41.9%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=111.98M
Dividend Discount (DDM)
$199.89
+2.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.7, r=10%, g=8%
Book Value (P/B)
$137.79
-29.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.68, ROE=32.7%, g=6%, r=10%
Reverse DCF
$194.82
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.2% | Historical: 8%
Margin of Safety
$76.13
-60.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=101.51, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.